[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -17.57%
YoY- 25.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,274,762 1,260,786 1,239,420 1,035,197 997,708 981,412 883,964 27.61%
PBT 75,674 81,692 88,016 82,123 99,029 98,914 45,836 39.64%
Tax -15,689 -19,798 -21,992 -13,434 -15,697 -22,378 -10,048 34.55%
NP 59,985 61,894 66,024 68,689 83,332 76,536 35,788 41.05%
-
NP to SH 59,985 61,894 66,024 68,689 83,332 76,536 35,788 41.05%
-
Tax Rate 20.73% 24.23% 24.99% 16.36% 15.85% 22.62% 21.92% -
Total Cost 1,214,777 1,198,892 1,173,396 966,508 914,376 904,876 848,176 27.03%
-
Net Worth 805,074 790,302 827,126 807,453 803,821 777,894 776,879 2.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 805,074 790,302 827,126 807,453 803,821 777,894 776,879 2.40%
NOSH 380,000 380,000 380,000 380,000 368,725 368,670 368,189 2.12%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.71% 4.91% 5.33% 6.64% 8.35% 7.80% 4.05% -
ROE 7.45% 7.83% 7.98% 8.51% 10.37% 9.84% 4.61% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 345.18 341.40 335.66 280.77 270.58 266.20 240.08 27.35%
EPS 16.24 16.76 17.88 18.63 22.60 20.76 9.72 40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.24 2.19 2.18 2.11 2.11 2.19%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 335.46 331.79 326.16 272.42 262.55 258.27 232.62 27.61%
EPS 15.79 16.29 17.37 18.08 21.93 20.14 9.42 41.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1186 2.0797 2.1766 2.1249 2.1153 2.0471 2.0444 2.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.72 1.80 1.78 2.15 1.93 1.28 1.38 -
P/RPS 0.50 0.53 0.53 0.77 0.71 0.48 0.57 -8.35%
P/EPS 10.59 10.74 9.96 11.54 8.54 6.17 14.20 -17.74%
EY 9.44 9.31 10.05 8.67 11.71 16.22 7.04 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.79 0.98 0.89 0.61 0.65 13.87%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 13/02/17 16/11/16 19/08/16 16/05/16 -
Price 1.71 1.69 2.06 2.11 1.99 1.50 1.43 -
P/RPS 0.50 0.50 0.61 0.75 0.74 0.56 0.60 -11.43%
P/EPS 10.53 10.08 11.52 11.33 8.81 7.23 14.71 -19.96%
EY 9.50 9.92 8.68 8.83 11.36 13.84 6.80 24.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.92 0.96 0.91 0.71 0.68 9.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment