[CSCSTEL] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -42.45%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,080,042 950,017 811,356 1,137,084 1,363,006 1,371,488 1,349,890 -13.75%
PBT 46,572 23,884 3,934 20,084 43,449 46,294 43,868 4.04%
Tax -9,572 -3,120 1,772 -56 -8,645 -9,312 -9,448 0.86%
NP 37,000 20,764 5,706 20,028 34,804 36,982 34,420 4.91%
-
NP to SH 37,000 20,764 5,706 20,028 34,804 36,982 34,420 4.91%
-
Tax Rate 20.55% 13.06% -45.04% 0.28% 19.90% 20.11% 21.54% -
Total Cost 1,043,042 929,253 805,650 1,117,056 1,328,202 1,334,505 1,315,470 -14.27%
-
Net Worth 838,310 816,153 801,381 855,000 823,539 819,846 808,767 2.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 25,851 - - - 24,373 - - -
Div Payout % 69.87% - - - 70.03% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 838,310 816,153 801,381 855,000 823,539 819,846 808,767 2.40%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.43% 2.19% 0.70% 1.76% 2.55% 2.70% 2.55% -
ROE 4.41% 2.54% 0.71% 2.34% 4.23% 4.51% 4.26% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 292.46 257.25 219.70 299.23 369.08 371.38 365.53 -13.75%
EPS 10.02 5.63 1.54 5.44 9.42 10.01 9.32 4.92%
DPS 7.00 0.00 0.00 0.00 6.60 0.00 0.00 -
NAPS 2.27 2.21 2.17 2.25 2.23 2.22 2.19 2.40%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 284.22 250.00 213.51 299.23 358.69 360.92 355.23 -13.75%
EPS 9.74 5.46 1.50 5.44 9.16 9.73 9.06 4.92%
DPS 6.80 0.00 0.00 0.00 6.41 0.00 0.00 -
NAPS 2.2061 2.1478 2.1089 2.25 2.1672 2.1575 2.1283 2.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.35 0.82 0.805 0.605 1.06 1.01 1.04 -
P/RPS 0.46 0.32 0.37 0.20 0.29 0.27 0.28 39.02%
P/EPS 13.47 14.58 52.10 11.48 11.25 10.09 11.16 13.29%
EY 7.42 6.86 1.92 8.71 8.89 9.92 8.96 -11.76%
DY 5.19 0.00 0.00 0.00 6.23 0.00 0.00 -
P/NAPS 0.59 0.37 0.37 0.27 0.48 0.45 0.47 16.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 20/11/20 28/08/20 18/05/20 28/02/20 22/11/19 26/08/19 -
Price 1.33 0.965 0.84 0.755 1.06 1.05 0.995 -
P/RPS 0.45 0.38 0.38 0.25 0.29 0.28 0.27 40.35%
P/EPS 13.27 17.16 54.37 14.32 11.25 10.49 10.68 15.49%
EY 7.53 5.83 1.84 6.98 8.89 9.54 9.37 -13.50%
DY 5.26 0.00 0.00 0.00 6.23 0.00 0.00 -
P/NAPS 0.59 0.44 0.39 0.34 0.48 0.47 0.45 19.69%

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