[CSCSTEL] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -29.13%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 367,529 306,835 121,407 284,271 334,390 353,671 343,752 4.53%
PBT 28,658 15,946 -3,055 5,021 8,727 12,787 16,102 46.60%
Tax -7,232 -3,226 900 -14 -1,662 -2,259 -3,499 61.90%
NP 21,426 12,720 -2,155 5,007 7,065 10,528 12,603 42.21%
-
NP to SH 21,426 12,720 -2,155 5,007 7,065 10,528 12,603 42.21%
-
Tax Rate 25.24% 20.23% - 0.28% 19.04% 17.67% 21.73% -
Total Cost 346,103 294,115 123,562 279,264 327,325 343,143 331,149 2.97%
-
Net Worth 838,310 816,153 801,381 855,000 823,539 819,846 808,767 2.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 25,851 - - - 24,373 - - -
Div Payout % 120.65% - - - 344.99% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 838,310 816,153 801,381 855,000 823,539 819,846 808,767 2.40%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.83% 4.15% -1.78% 1.76% 2.11% 2.98% 3.67% -
ROE 2.56% 1.56% -0.27% 0.59% 0.86% 1.28% 1.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 99.52 83.09 32.87 74.81 90.55 95.77 93.08 4.53%
EPS 5.80 3.44 -0.58 1.36 1.91 2.85 3.41 42.26%
DPS 7.00 0.00 0.00 0.00 6.60 0.00 0.00 -
NAPS 2.27 2.21 2.17 2.25 2.23 2.22 2.19 2.40%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 96.72 80.75 31.95 74.81 88.00 93.07 90.46 4.54%
EPS 5.64 3.35 -0.57 1.36 1.86 2.77 3.32 42.14%
DPS 6.80 0.00 0.00 0.00 6.41 0.00 0.00 -
NAPS 2.2061 2.1478 2.1089 2.25 2.1672 2.1575 2.1283 2.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.35 0.82 0.805 0.605 1.06 1.01 1.04 -
P/RPS 1.36 0.99 2.45 0.81 1.17 1.05 1.12 13.75%
P/EPS 23.27 23.81 -137.95 45.92 55.41 35.43 30.47 -16.38%
EY 4.30 4.20 -0.72 2.18 1.80 2.82 3.28 19.68%
DY 5.19 0.00 0.00 0.00 6.23 0.00 0.00 -
P/NAPS 0.59 0.37 0.37 0.27 0.48 0.45 0.47 16.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 20/11/20 28/08/20 18/05/20 28/02/20 22/11/19 26/08/19 -
Price 1.33 0.965 0.84 0.755 1.06 1.05 0.995 -
P/RPS 1.34 1.16 2.56 1.01 1.17 1.10 1.07 16.10%
P/EPS 22.92 28.02 -143.95 57.30 55.41 36.83 29.16 -14.76%
EY 4.36 3.57 -0.69 1.75 1.80 2.72 3.43 17.25%
DY 5.26 0.00 0.00 0.00 6.23 0.00 0.00 -
P/NAPS 0.59 0.44 0.39 0.34 0.48 0.47 0.45 19.69%

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