[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.95%
YoY- -56.49%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,363,006 1,028,616 674,945 331,193 1,382,346 1,026,842 690,251 57.20%
PBT 43,449 34,721 21,934 5,832 26,306 30,859 27,093 36.89%
Tax -8,645 -6,984 -4,724 -1,225 -4,415 -6,888 -6,102 26.06%
NP 34,804 27,737 17,210 4,607 21,891 23,971 20,991 39.95%
-
NP to SH 34,804 27,737 17,210 4,607 21,891 23,971 20,991 39.95%
-
Tax Rate 19.90% 20.11% 21.54% 21.00% 16.78% 22.32% 22.52% -
Total Cost 1,328,202 1,000,879 657,735 326,586 1,360,455 1,002,871 669,260 57.72%
-
Net Worth 823,539 819,846 808,767 808,767 805,074 805,074 801,381 1.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 24,373 - - - 14,772 - - -
Div Payout % 70.03% - - - 67.48% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 823,539 819,846 808,767 808,767 805,074 805,074 801,381 1.82%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.55% 2.70% 2.55% 1.39% 1.58% 2.33% 3.04% -
ROE 4.23% 3.38% 2.13% 0.57% 2.72% 2.98% 2.62% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 369.08 278.53 182.76 89.68 374.32 278.05 186.91 57.20%
EPS 9.42 7.51 4.66 1.25 5.93 6.49 5.68 39.98%
DPS 6.60 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.23 2.22 2.19 2.19 2.18 2.18 2.17 1.82%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 368.59 278.17 182.52 89.56 373.82 277.69 186.66 57.20%
EPS 9.41 7.50 4.65 1.25 5.92 6.48 5.68 39.88%
DPS 6.59 0.00 0.00 0.00 3.99 0.00 0.00 -
NAPS 2.2271 2.2171 2.1871 2.1871 2.1771 2.1771 2.1672 1.82%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.06 1.01 1.04 1.03 1.02 1.20 1.30 -
P/RPS 0.29 0.36 0.57 1.15 0.27 0.43 0.70 -44.33%
P/EPS 11.25 13.45 22.32 82.57 17.21 18.49 22.87 -37.60%
EY 8.89 7.44 4.48 1.21 5.81 5.41 4.37 60.34%
DY 6.23 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.47 0.47 0.55 0.60 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 26/08/19 24/05/19 26/02/19 28/11/18 17/08/18 -
Price 1.06 1.05 0.995 1.06 1.17 1.10 1.32 -
P/RPS 0.29 0.38 0.54 1.18 0.31 0.40 0.71 -44.85%
P/EPS 11.25 13.98 21.35 84.97 19.74 16.95 23.22 -38.23%
EY 8.89 7.15 4.68 1.18 5.07 5.90 4.31 61.82%
DY 6.23 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 0.48 0.47 0.45 0.48 0.54 0.50 0.61 -14.72%

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