[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 26.74%
YoY- 203.25%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 974,658 455,060 1,474,115 941,766 740,430 415,949 1,080,042 -6.63%
PBT 37,532 15,818 114,276 63,492 50,317 30,159 46,572 -13.43%
Tax -8,411 -3,766 -28,187 -16,267 -13,057 -8,332 -9,572 -8.28%
NP 29,121 12,052 86,089 47,225 37,260 21,827 37,000 -14.79%
-
NP to SH 29,121 12,052 86,089 47,225 37,260 21,827 37,000 -14.79%
-
Tax Rate 22.41% 23.81% 24.67% 25.62% 25.95% 27.63% 20.55% -
Total Cost 945,537 443,008 1,388,026 894,541 703,170 394,122 1,043,042 -6.35%
-
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 51,702 - - - 25,851 -
Div Payout % - - 60.06% - - - 69.87% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.99% 2.65% 5.84% 5.01% 5.03% 5.25% 3.43% -
ROE 3.33% 1.32% 9.55% 5.49% 4.37% 2.54% 4.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 263.92 123.22 399.16 255.01 200.50 112.63 292.46 -6.63%
EPS 7.89 3.26 23.31 12.79 10.09 5.91 10.02 -14.76%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 7.00 -
NAPS 2.37 2.47 2.44 2.33 2.31 2.33 2.27 2.92%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 256.49 119.75 387.93 247.83 194.85 109.46 284.22 -6.63%
EPS 7.66 3.17 22.66 12.43 9.81 5.74 9.74 -14.83%
DPS 0.00 0.00 13.61 0.00 0.00 0.00 6.80 -
NAPS 2.3033 2.4005 2.3713 2.2644 2.245 2.2644 2.2061 2.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.15 1.64 1.24 1.30 1.33 1.43 1.35 -
P/RPS 0.44 1.33 0.31 0.51 0.66 1.27 0.46 -2.92%
P/EPS 14.58 50.25 5.32 10.17 13.18 24.19 13.47 5.43%
EY 6.86 1.99 18.80 9.84 7.59 4.13 7.42 -5.11%
DY 0.00 0.00 11.29 0.00 0.00 0.00 5.19 -
P/NAPS 0.49 0.66 0.51 0.56 0.58 0.61 0.59 -11.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 -
Price 1.19 1.62 1.37 1.27 1.39 1.78 1.33 -
P/RPS 0.45 1.31 0.34 0.50 0.69 1.58 0.45 0.00%
P/EPS 15.09 49.64 5.88 9.93 13.78 30.12 13.27 8.97%
EY 6.63 2.01 17.02 10.07 7.26 3.32 7.53 -8.15%
DY 0.00 0.00 10.22 0.00 0.00 0.00 5.26 -
P/NAPS 0.50 0.66 0.56 0.55 0.60 0.76 0.59 -10.47%

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