[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 7.75%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,558,991 1,182,435 778,228 405,246 1,698,630 1,337,913 974,658 36.65%
PBT 64,438 51,048 39,045 20,293 17,907 18,984 37,532 43.24%
Tax -14,961 -12,057 -8,404 -4,551 -3,297 -4,045 -8,411 46.65%
NP 49,477 38,991 30,641 15,742 14,610 14,939 29,121 42.24%
-
NP to SH 49,477 38,991 30,641 15,742 14,610 14,939 29,121 42.24%
-
Tax Rate 23.22% 23.62% 21.52% 22.43% 18.41% 21.31% 22.41% -
Total Cost 1,509,514 1,143,444 747,587 389,504 1,684,020 1,322,974 945,537 36.48%
-
Net Worth 901,092 890,013 882,627 878,934 860,468 860,468 875,240 1.95%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 34,714 - - - 11,079 - - -
Div Payout % 70.16% - - - 75.83% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 901,092 890,013 882,627 878,934 860,468 860,468 875,240 1.95%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.17% 3.30% 3.94% 3.88% 0.86% 1.12% 2.99% -
ROE 5.49% 4.38% 3.47% 1.79% 1.70% 1.74% 3.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 422.15 320.18 210.73 109.73 459.96 362.28 263.92 36.65%
EPS 13.40 10.56 8.30 4.26 3.96 4.05 7.89 42.21%
DPS 9.40 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.44 2.41 2.39 2.38 2.33 2.33 2.37 1.95%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 421.59 319.76 210.45 109.59 459.36 361.81 263.57 36.65%
EPS 13.38 10.54 8.29 4.26 3.95 4.04 7.88 42.18%
DPS 9.39 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.4368 2.4068 2.3869 2.3769 2.3269 2.3269 2.3669 1.95%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.23 1.22 1.12 1.14 1.17 1.19 1.15 -
P/RPS 0.29 0.38 0.53 1.04 0.25 0.33 0.44 -24.20%
P/EPS 9.18 11.56 13.50 26.74 29.57 29.42 14.58 -26.47%
EY 10.89 8.65 7.41 3.74 3.38 3.40 6.86 35.96%
DY 7.64 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.50 0.51 0.47 0.48 0.50 0.51 0.49 1.35%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 24/11/23 18/08/23 19/05/23 17/02/23 21/11/22 30/08/22 -
Price 1.25 1.23 1.16 1.15 1.21 1.20 1.19 -
P/RPS 0.30 0.38 0.55 1.05 0.26 0.33 0.45 -23.62%
P/EPS 9.33 11.65 13.98 26.98 30.59 29.66 15.09 -27.36%
EY 10.72 8.58 7.15 3.71 3.27 3.37 6.63 37.63%
DY 7.52 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.51 0.51 0.49 0.48 0.52 0.52 0.50 1.32%

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