[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.61%
YoY- 65.26%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,035,197 748,281 490,706 220,991 1,017,982 775,442 552,704 51.65%
PBT 82,123 74,272 49,457 11,459 69,450 33,347 21,086 146.52%
Tax -13,434 -11,773 -11,189 -2,512 -14,848 -7,271 -5,224 87.16%
NP 68,689 62,499 38,268 8,947 54,602 26,076 15,862 164.49%
-
NP to SH 68,689 62,499 38,268 8,947 54,602 26,076 15,862 164.49%
-
Tax Rate 16.36% 15.85% 22.62% 21.92% 21.38% 21.80% 24.77% -
Total Cost 966,508 685,782 452,438 212,044 963,380 749,366 536,842 47.72%
-
Net Worth 807,453 803,821 777,894 776,879 773,682 744,499 735,521 6.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 29,614 - - -
Div Payout % - - - - 54.24% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 807,453 803,821 777,894 776,879 773,682 744,499 735,521 6.38%
NOSH 380,000 368,725 368,670 368,189 370,183 370,397 371,475 1.51%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.64% 8.35% 7.80% 4.05% 5.36% 3.36% 2.87% -
ROE 8.51% 7.78% 4.92% 1.15% 7.06% 3.50% 2.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 280.77 202.94 133.10 60.02 274.99 209.35 148.79 52.41%
EPS 18.63 16.95 10.38 2.43 14.75 7.04 4.27 165.81%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.19 2.18 2.11 2.11 2.09 2.01 1.98 6.91%
Adjusted Per Share Value based on latest NOSH - 368,189
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 272.42 196.92 129.13 58.16 267.89 204.06 145.45 51.65%
EPS 18.08 16.45 10.07 2.35 14.37 6.86 4.17 164.71%
DPS 0.00 0.00 0.00 0.00 7.79 0.00 0.00 -
NAPS 2.1249 2.1153 2.0471 2.0444 2.036 1.9592 1.9356 6.38%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.15 1.93 1.28 1.38 1.09 0.925 1.02 -
P/RPS 0.77 0.95 0.96 2.30 0.40 0.44 0.69 7.55%
P/EPS 11.54 11.39 12.33 56.79 7.39 13.14 23.89 -38.30%
EY 8.67 8.78 8.11 1.76 13.53 7.61 4.19 62.02%
DY 0.00 0.00 0.00 0.00 7.34 0.00 0.00 -
P/NAPS 0.98 0.89 0.61 0.65 0.52 0.46 0.52 52.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 13/02/17 16/11/16 19/08/16 16/05/16 22/02/16 16/11/15 14/08/15 -
Price 2.11 1.99 1.50 1.43 1.28 1.02 1.00 -
P/RPS 0.75 0.98 1.13 2.38 0.47 0.49 0.67 7.77%
P/EPS 11.33 11.74 14.45 58.85 8.68 14.49 23.42 -38.23%
EY 8.83 8.52 6.92 1.70 11.52 6.90 4.27 61.95%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.96 0.91 0.71 0.68 0.61 0.51 0.51 52.16%

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