[CSCSTEL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -29.18%
YoY- -35.85%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,382,346 1,369,122 1,380,502 1,390,872 1,323,259 1,274,762 1,260,786 6.31%
PBT 26,306 41,145 54,186 54,324 76,079 75,674 81,692 -52.92%
Tax -4,415 -9,184 -12,204 -11,968 -16,269 -15,689 -19,798 -63.12%
NP 21,891 31,961 41,982 42,356 59,810 59,985 61,894 -49.89%
-
NP to SH 21,891 31,961 41,982 42,356 59,810 59,985 61,894 -49.89%
-
Tax Rate 16.78% 22.32% 22.52% 22.03% 21.38% 20.73% 24.23% -
Total Cost 1,360,455 1,337,161 1,338,520 1,348,516 1,263,449 1,214,777 1,198,892 8.76%
-
Net Worth 805,074 805,074 801,381 808,767 819,846 805,074 790,302 1.23%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 14,772 - - - 36,930 - - -
Div Payout % 67.48% - - - 61.75% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 805,074 805,074 801,381 808,767 819,846 805,074 790,302 1.23%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.58% 2.33% 3.04% 3.05% 4.52% 4.71% 4.91% -
ROE 2.72% 3.97% 5.24% 5.24% 7.30% 7.45% 7.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 374.32 370.73 373.82 376.62 358.32 345.18 341.40 6.31%
EPS 5.93 8.65 11.36 11.48 16.20 16.24 16.76 -49.88%
DPS 4.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.18 2.18 2.17 2.19 2.22 2.18 2.14 1.23%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 373.82 370.25 373.33 376.13 357.85 344.73 340.95 6.31%
EPS 5.92 8.64 11.35 11.45 16.17 16.22 16.74 -49.89%
DPS 3.99 0.00 0.00 0.00 9.99 0.00 0.00 -
NAPS 2.1771 2.1771 2.1672 2.1871 2.2171 2.1771 2.1372 1.23%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.02 1.20 1.30 1.37 1.54 1.72 1.80 -
P/RPS 0.27 0.32 0.35 0.36 0.43 0.50 0.53 -36.13%
P/EPS 17.21 13.87 11.44 11.94 9.51 10.59 10.74 36.81%
EY 5.81 7.21 8.74 8.37 10.52 9.44 9.31 -26.91%
DY 3.92 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.47 0.55 0.60 0.63 0.69 0.79 0.84 -32.02%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 17/08/18 31/05/18 12/02/18 24/11/17 25/08/17 -
Price 1.17 1.10 1.32 1.35 1.51 1.71 1.69 -
P/RPS 0.31 0.30 0.35 0.36 0.42 0.50 0.50 -27.22%
P/EPS 19.74 12.71 11.61 11.77 9.32 10.53 10.08 56.33%
EY 5.07 7.87 8.61 8.50 10.73 9.50 9.92 -35.99%
DY 3.42 0.00 0.00 0.00 6.62 0.00 0.00 -
P/NAPS 0.54 0.50 0.61 0.62 0.68 0.78 0.79 -22.34%

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