[CSCSTEL] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 68.44%
YoY- 203.27%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 201,336 324,481 415,949 367,529 306,835 121,407 284,271 -20.52%
PBT 13,175 20,159 30,159 28,658 15,946 -3,055 5,021 90.13%
Tax -3,210 -4,725 -8,332 -7,232 -3,226 900 -14 3633.78%
NP 9,965 15,434 21,827 21,426 12,720 -2,155 5,007 58.15%
-
NP to SH 9,965 15,434 21,827 21,426 12,720 -2,155 5,007 58.15%
-
Tax Rate 24.36% 23.44% 27.63% 25.24% 20.23% - 0.28% -
Total Cost 191,371 309,047 394,122 346,103 294,115 123,562 279,264 -22.25%
-
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 25,851 - - - -
Div Payout % - - - 120.65% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.95% 4.76% 5.25% 5.83% 4.15% -1.78% 1.76% -
ROE 1.16% 1.81% 2.54% 2.56% 1.56% -0.27% 0.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.52 87.86 112.63 99.52 83.09 32.87 74.81 -19.00%
EPS 2.70 4.18 5.91 5.80 3.44 -0.58 1.36 57.89%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.33 2.31 2.33 2.27 2.21 2.17 2.25 2.35%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 52.98 85.39 109.46 96.72 80.75 31.95 74.81 -20.53%
EPS 2.62 4.06 5.74 5.64 3.35 -0.57 1.36 54.76%
DPS 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
NAPS 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 2.25 0.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.30 1.33 1.43 1.35 0.82 0.805 0.605 -
P/RPS 2.38 1.51 1.27 1.36 0.99 2.45 0.81 105.01%
P/EPS 48.18 31.82 24.19 23.27 23.81 -137.95 45.92 3.25%
EY 2.08 3.14 4.13 4.30 4.20 -0.72 2.18 -3.07%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.61 0.59 0.37 0.37 0.27 62.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 18/05/20 -
Price 1.27 1.39 1.78 1.33 0.965 0.84 0.755 -
P/RPS 2.33 1.58 1.58 1.34 1.16 2.56 1.01 74.50%
P/EPS 47.07 33.26 30.12 22.92 28.02 -143.95 57.30 -12.27%
EY 2.12 3.01 3.32 4.36 3.57 -0.69 1.75 13.62%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.76 0.59 0.44 0.39 0.34 37.76%

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