[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -86.0%
YoY- -44.78%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,698,630 1,337,913 974,658 455,060 1,474,115 941,766 740,430 73.68%
PBT 17,907 18,984 37,532 15,818 114,276 63,492 50,317 -49.68%
Tax -3,297 -4,045 -8,411 -3,766 -28,187 -16,267 -13,057 -59.94%
NP 14,610 14,939 29,121 12,052 86,089 47,225 37,260 -46.33%
-
NP to SH 14,610 14,939 29,121 12,052 86,089 47,225 37,260 -46.33%
-
Tax Rate 18.41% 21.31% 22.41% 23.81% 24.67% 25.62% 25.95% -
Total Cost 1,684,020 1,322,974 945,537 443,008 1,388,026 894,541 703,170 78.71%
-
Net Worth 860,468 860,468 875,240 912,171 901,092 860,468 853,082 0.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,079 - - - 51,702 - - -
Div Payout % 75.83% - - - 60.06% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 860,468 860,468 875,240 912,171 901,092 860,468 853,082 0.57%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.86% 1.12% 2.99% 2.65% 5.84% 5.01% 5.03% -
ROE 1.70% 1.74% 3.33% 1.32% 9.55% 5.49% 4.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 459.96 362.28 263.92 123.22 399.16 255.01 200.50 73.67%
EPS 3.96 4.05 7.89 3.26 23.31 12.79 10.09 -46.30%
DPS 3.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.33 2.33 2.37 2.47 2.44 2.33 2.31 0.57%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 459.36 361.81 263.57 123.06 398.64 254.68 200.23 73.68%
EPS 3.95 4.04 7.88 3.26 23.28 12.77 10.08 -46.35%
DPS 3.00 0.00 0.00 0.00 13.98 0.00 0.00 -
NAPS 2.3269 2.3269 2.3669 2.4668 2.4368 2.3269 2.307 0.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.17 1.19 1.15 1.64 1.24 1.30 1.33 -
P/RPS 0.25 0.33 0.44 1.33 0.31 0.51 0.66 -47.55%
P/EPS 29.57 29.42 14.58 50.25 5.32 10.17 13.18 71.12%
EY 3.38 3.40 6.86 1.99 18.80 9.84 7.59 -41.59%
DY 2.56 0.00 0.00 0.00 11.29 0.00 0.00 -
P/NAPS 0.50 0.51 0.49 0.66 0.51 0.56 0.58 -9.39%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 30/08/22 27/05/22 21/02/22 19/11/21 27/08/21 -
Price 1.21 1.20 1.19 1.62 1.37 1.27 1.39 -
P/RPS 0.26 0.33 0.45 1.31 0.34 0.50 0.69 -47.73%
P/EPS 30.59 29.66 15.09 49.64 5.88 9.93 13.78 69.92%
EY 3.27 3.37 6.63 2.01 17.02 10.07 7.26 -41.15%
DY 2.48 0.00 0.00 0.00 10.22 0.00 0.00 -
P/NAPS 0.52 0.52 0.50 0.66 0.56 0.55 0.60 -9.07%

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