[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 36.72%
YoY- 132.67%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,783,884 1,949,316 1,820,240 1,474,115 1,255,688 1,480,860 1,663,796 4.75%
PBT 25,312 75,064 63,272 114,276 84,656 100,634 120,636 -64.65%
Tax -5,393 -16,822 -15,064 -28,187 -21,689 -26,114 -33,328 -70.27%
NP 19,918 58,242 48,208 86,089 62,966 74,520 87,308 -62.63%
-
NP to SH 19,918 58,242 48,208 86,089 62,966 74,520 87,308 -62.63%
-
Tax Rate 21.31% 22.41% 23.81% 24.67% 25.62% 25.95% 27.63% -
Total Cost 1,763,965 1,891,074 1,772,032 1,388,026 1,192,721 1,406,340 1,576,488 7.77%
-
Net Worth 860,468 875,240 912,171 901,092 860,468 853,082 860,468 0.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 51,702 - - - -
Div Payout % - - - 60.06% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 860,468 875,240 912,171 901,092 860,468 853,082 860,468 0.00%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.12% 2.99% 2.65% 5.84% 5.01% 5.03% 5.25% -
ROE 2.31% 6.65% 5.28% 9.55% 7.32% 8.74% 10.15% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 483.04 527.84 492.89 399.16 340.02 400.99 450.53 4.75%
EPS 5.40 15.78 13.04 23.31 17.05 20.18 23.64 -62.59%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.33 2.37 2.47 2.44 2.33 2.31 2.33 0.00%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 469.44 512.98 479.01 387.93 330.44 389.70 437.84 4.75%
EPS 5.24 15.33 12.69 22.66 16.57 19.61 22.98 -62.64%
DPS 0.00 0.00 0.00 13.61 0.00 0.00 0.00 -
NAPS 2.2644 2.3033 2.4005 2.3713 2.2644 2.245 2.2644 0.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.19 1.15 1.64 1.24 1.30 1.33 1.43 -
P/RPS 0.25 0.22 0.33 0.31 0.38 0.33 0.32 -15.16%
P/EPS 22.06 7.29 12.56 5.32 7.62 6.59 6.05 136.71%
EY 4.53 13.71 7.96 18.80 13.12 15.17 16.53 -57.77%
DY 0.00 0.00 0.00 11.29 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.66 0.51 0.56 0.58 0.61 -11.24%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 30/08/22 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 -
Price 1.20 1.19 1.62 1.37 1.27 1.39 1.78 -
P/RPS 0.25 0.23 0.33 0.34 0.37 0.35 0.40 -26.87%
P/EPS 22.25 7.55 12.41 5.88 7.45 6.89 7.53 105.78%
EY 4.49 13.25 8.06 17.02 13.43 14.52 13.28 -51.43%
DY 0.00 0.00 0.00 10.22 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.66 0.56 0.55 0.60 0.76 -22.33%

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