[CSCSTEL] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 135.97%
YoY- 335.93%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,474,115 1,255,688 1,480,860 1,663,796 1,080,042 950,017 811,356 48.73%
PBT 114,276 84,656 100,634 120,636 46,572 23,884 3,934 839.17%
Tax -28,187 -21,689 -26,114 -33,328 -9,572 -3,120 1,772 -
NP 86,089 62,966 74,520 87,308 37,000 20,764 5,706 507.57%
-
NP to SH 86,089 62,966 74,520 87,308 37,000 20,764 5,706 507.57%
-
Tax Rate 24.67% 25.62% 25.95% 27.63% 20.55% 13.06% -45.04% -
Total Cost 1,388,026 1,192,721 1,406,340 1,576,488 1,043,042 929,253 805,650 43.57%
-
Net Worth 901,092 860,468 853,082 860,468 838,310 816,153 801,381 8.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 51,702 - - - 25,851 - - -
Div Payout % 60.06% - - - 69.87% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 901,092 860,468 853,082 860,468 838,310 816,153 801,381 8.10%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.84% 5.01% 5.03% 5.25% 3.43% 2.19% 0.70% -
ROE 9.55% 7.32% 8.74% 10.15% 4.41% 2.54% 0.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 399.16 340.02 400.99 450.53 292.46 257.25 219.70 48.73%
EPS 23.31 17.05 20.18 23.64 10.02 5.63 1.54 508.87%
DPS 14.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.44 2.33 2.31 2.33 2.27 2.21 2.17 8.10%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 387.93 330.44 389.70 437.84 284.22 250.00 213.51 48.73%
EPS 22.66 16.57 19.61 22.98 9.74 5.46 1.50 508.08%
DPS 13.61 0.00 0.00 0.00 6.80 0.00 0.00 -
NAPS 2.3713 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 8.10%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.30 1.33 1.43 1.35 0.82 0.805 -
P/RPS 0.31 0.38 0.33 0.32 0.46 0.32 0.37 -11.09%
P/EPS 5.32 7.62 6.59 6.05 13.47 14.58 52.10 -78.06%
EY 18.80 13.12 15.17 16.53 7.42 6.86 1.92 355.79%
DY 11.29 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.51 0.56 0.58 0.61 0.59 0.37 0.37 23.78%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 -
Price 1.37 1.27 1.39 1.78 1.33 0.965 0.84 -
P/RPS 0.34 0.37 0.35 0.40 0.45 0.38 0.38 -7.12%
P/EPS 5.88 7.45 6.89 7.53 13.27 17.16 54.37 -77.20%
EY 17.02 13.43 14.52 13.28 7.53 5.83 1.84 338.86%
DY 10.22 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.56 0.55 0.60 0.76 0.59 0.44 0.39 27.19%

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