[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 78.19%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,255,688 1,480,860 1,663,796 1,080,042 950,017 811,356 1,137,084 6.83%
PBT 84,656 100,634 120,636 46,572 23,884 3,934 20,084 160.71%
Tax -21,689 -26,114 -33,328 -9,572 -3,120 1,772 -56 5194.11%
NP 62,966 74,520 87,308 37,000 20,764 5,706 20,028 114.45%
-
NP to SH 62,966 74,520 87,308 37,000 20,764 5,706 20,028 114.45%
-
Tax Rate 25.62% 25.95% 27.63% 20.55% 13.06% -45.04% 0.28% -
Total Cost 1,192,721 1,406,340 1,576,488 1,043,042 929,253 805,650 1,117,056 4.46%
-
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 25,851 - - - -
Div Payout % - - - 69.87% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.01% 5.03% 5.25% 3.43% 2.19% 0.70% 1.76% -
ROE 7.32% 8.74% 10.15% 4.41% 2.54% 0.71% 2.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 340.02 400.99 450.53 292.46 257.25 219.70 299.23 8.88%
EPS 17.05 20.18 23.64 10.02 5.63 1.54 5.44 114.01%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.33 2.31 2.33 2.27 2.21 2.17 2.25 2.35%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 330.44 389.70 437.84 284.22 250.00 213.51 299.23 6.83%
EPS 16.57 19.61 22.98 9.74 5.46 1.50 5.44 109.98%
DPS 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
NAPS 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 2.25 0.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.30 1.33 1.43 1.35 0.82 0.805 0.605 -
P/RPS 0.38 0.33 0.32 0.46 0.32 0.37 0.20 53.34%
P/EPS 7.62 6.59 6.05 13.47 14.58 52.10 11.48 -23.88%
EY 13.12 15.17 16.53 7.42 6.86 1.92 8.71 31.37%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.61 0.59 0.37 0.37 0.27 62.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 18/05/20 -
Price 1.27 1.39 1.78 1.33 0.965 0.84 0.755 -
P/RPS 0.37 0.35 0.40 0.45 0.38 0.38 0.25 29.83%
P/EPS 7.45 6.89 7.53 13.27 17.16 54.37 14.32 -35.28%
EY 13.43 14.52 13.28 7.53 5.83 1.84 6.98 54.63%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.76 0.59 0.44 0.39 0.34 37.76%

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