[CSCSTEL] QoQ Cumulative 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- 82.3%
YoY- 132.67%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,337,913 974,658 455,060 1,474,115 941,766 740,430 415,949 117.74%
PBT 18,984 37,532 15,818 114,276 63,492 50,317 30,159 -26.53%
Tax -4,045 -8,411 -3,766 -28,187 -16,267 -13,057 -8,332 -38.20%
NP 14,939 29,121 12,052 86,089 47,225 37,260 21,827 -22.31%
-
NP to SH 14,939 29,121 12,052 86,089 47,225 37,260 21,827 -22.31%
-
Tax Rate 21.31% 22.41% 23.81% 24.67% 25.62% 25.95% 27.63% -
Total Cost 1,322,974 945,537 443,008 1,388,026 894,541 703,170 394,122 124.02%
-
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 1.74% 3.33% 1.32% 9.55% 5.49% 4.37% 2.54% -
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 362.28 263.92 123.22 399.16 255.01 200.50 112.63 117.74%
EPS 4.05 7.89 3.26 23.31 12.79 10.09 5.91 -22.25%
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 352.08 256.49 119.75 387.93 247.83 194.85 109.46 117.74%
EPS 3.93 7.66 3.17 22.66 12.43 9.81 5.74 -22.30%
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 0.33 0.44 1.33 0.31 0.51 0.66 1.27 -59.24%
P/EPS 29.42 14.58 50.25 5.32 10.17 13.18 24.19 13.92%
EY 3.40 6.86 1.99 18.80 9.84 7.59 4.13 -12.15%
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 0.33 0.45 1.31 0.34 0.50 0.69 1.58 -64.76%
P/EPS 29.66 15.09 49.64 5.88 9.93 13.78 30.12 -1.01%
EY 3.37 6.63 2.01 17.02 10.07 7.26 3.32 1.00%
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