[CSCSTEL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.87%
YoY- 335.93%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 532,349 201,336 324,481 415,949 367,529 306,835 121,407 167.17%
PBT 50,784 13,175 20,159 30,159 28,658 15,946 -3,055 -
Tax -11,920 -3,210 -4,725 -8,332 -7,232 -3,226 900 -
NP 38,864 9,965 15,434 21,827 21,426 12,720 -2,155 -
-
NP to SH 38,864 9,965 15,434 21,827 21,426 12,720 -2,155 -
-
Tax Rate 23.47% 24.36% 23.44% 27.63% 25.24% 20.23% - -
Total Cost 493,485 191,371 309,047 394,122 346,103 294,115 123,562 151.09%
-
Net Worth 901,092 860,468 853,082 860,468 838,310 816,153 801,381 8.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 51,702 - - - 25,851 - - -
Div Payout % 133.03% - - - 120.65% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 901,092 860,468 853,082 860,468 838,310 816,153 801,381 8.10%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.30% 4.95% 4.76% 5.25% 5.83% 4.15% -1.78% -
ROE 4.31% 1.16% 1.81% 2.54% 2.56% 1.56% -0.27% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 144.15 54.52 87.86 112.63 99.52 83.09 32.87 167.20%
EPS 10.52 2.70 4.18 5.91 5.80 3.44 -0.58 -
DPS 14.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.44 2.33 2.31 2.33 2.27 2.21 2.17 8.10%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 140.09 52.98 85.39 109.46 96.72 80.75 31.95 167.17%
EPS 10.23 2.62 4.06 5.74 5.64 3.35 -0.57 -
DPS 13.61 0.00 0.00 0.00 6.80 0.00 0.00 -
NAPS 2.3713 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 8.10%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.30 1.33 1.43 1.35 0.82 0.805 -
P/RPS 0.86 2.38 1.51 1.27 1.36 0.99 2.45 -50.14%
P/EPS 11.78 48.18 31.82 24.19 23.27 23.81 -137.95 -
EY 8.49 2.08 3.14 4.13 4.30 4.20 -0.72 -
DY 11.29 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.51 0.56 0.58 0.61 0.59 0.37 0.37 23.78%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 -
Price 1.37 1.27 1.39 1.78 1.33 0.965 0.84 -
P/RPS 0.95 2.33 1.58 1.58 1.34 1.16 2.56 -48.26%
P/EPS 13.02 47.07 33.26 30.12 22.92 28.02 -143.95 -
EY 7.68 2.12 3.01 3.32 4.36 3.57 -0.69 -
DY 10.22 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.56 0.55 0.60 0.76 0.59 0.44 0.39 27.19%

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