[CSCSTEL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -35.43%
YoY- -21.66%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 519,598 455,060 532,349 201,336 324,481 415,949 367,529 26.04%
PBT 21,714 15,818 50,784 13,175 20,159 30,159 28,658 -16.93%
Tax -4,645 -3,766 -11,920 -3,210 -4,725 -8,332 -7,232 -25.61%
NP 17,069 12,052 38,864 9,965 15,434 21,827 21,426 -14.09%
-
NP to SH 17,069 12,052 38,864 9,965 15,434 21,827 21,426 -14.09%
-
Tax Rate 21.39% 23.81% 23.47% 24.36% 23.44% 27.63% 25.24% -
Total Cost 502,529 443,008 493,485 191,371 309,047 394,122 346,103 28.31%
-
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 51,702 - - - 25,851 -
Div Payout % - - 133.03% - - - 120.65% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.29% 2.65% 7.30% 4.95% 4.76% 5.25% 5.83% -
ROE 1.95% 1.32% 4.31% 1.16% 1.81% 2.54% 2.56% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 140.70 123.22 144.15 54.52 87.86 112.63 99.52 26.04%
EPS 4.62 3.26 10.52 2.70 4.18 5.91 5.80 -14.10%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 7.00 -
NAPS 2.37 2.47 2.44 2.33 2.31 2.33 2.27 2.92%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 136.74 119.75 140.09 52.98 85.39 109.46 96.72 26.04%
EPS 4.49 3.17 10.23 2.62 4.06 5.74 5.64 -14.13%
DPS 0.00 0.00 13.61 0.00 0.00 0.00 6.80 -
NAPS 2.3033 2.4005 2.3713 2.2644 2.245 2.2644 2.2061 2.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.15 1.64 1.24 1.30 1.33 1.43 1.35 -
P/RPS 0.82 1.33 0.86 2.38 1.51 1.27 1.36 -28.69%
P/EPS 24.88 50.25 11.78 48.18 31.82 24.19 23.27 4.57%
EY 4.02 1.99 8.49 2.08 3.14 4.13 4.30 -4.40%
DY 0.00 0.00 11.29 0.00 0.00 0.00 5.19 -
P/NAPS 0.49 0.66 0.51 0.56 0.58 0.61 0.59 -11.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 -
Price 1.19 1.62 1.37 1.27 1.39 1.78 1.33 -
P/RPS 0.85 1.31 0.95 2.33 1.58 1.58 1.34 -26.23%
P/EPS 25.75 49.64 13.02 47.07 33.26 30.12 22.92 8.09%
EY 3.88 2.01 7.68 2.12 3.01 3.32 4.36 -7.50%
DY 0.00 0.00 10.22 0.00 0.00 0.00 5.26 -
P/NAPS 0.50 0.66 0.56 0.55 0.60 0.76 0.59 -10.47%

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