[CSCSTEL] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -19.52%
YoY- -20.31%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,361,123 1,323,260 1,242,989 1,174,885 1,124,061 1,035,197 990,820 23.60%
PBT 67,656 76,079 64,607 73,512 92,668 82,123 110,374 -27.86%
Tax -13,763 -16,269 -13,428 -12,143 -16,419 -13,433 -19,349 -20.33%
NP 53,893 59,810 51,179 61,369 76,249 68,690 91,025 -29.51%
-
NP to SH 53,893 59,810 51,179 61,369 76,249 68,690 91,025 -29.51%
-
Tax Rate 20.34% 21.38% 20.78% 16.52% 17.72% 16.36% 17.53% -
Total Cost 1,307,230 1,263,450 1,191,810 1,113,516 1,047,812 966,507 899,795 28.30%
-
Net Worth 808,767 819,846 805,074 790,302 827,126 807,453 804,045 0.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 36,930 36,930 - - - - 30,548 13.49%
Div Payout % 68.52% 61.75% - - - - 33.56% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 808,767 819,846 805,074 790,302 827,126 807,453 804,045 0.39%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 368,827 2.01%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.96% 4.52% 4.12% 5.22% 6.78% 6.64% 9.19% -
ROE 6.66% 7.30% 6.36% 7.77% 9.22% 8.51% 11.32% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 368.57 358.32 336.58 318.14 304.41 280.77 268.64 23.49%
EPS 14.59 16.20 13.86 16.62 20.65 18.63 24.68 -29.58%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 8.28 13.42%
NAPS 2.19 2.22 2.18 2.14 2.24 2.19 2.18 0.30%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 368.09 357.85 336.14 317.72 303.98 279.95 267.94 23.60%
EPS 14.57 16.17 13.84 16.60 20.62 18.58 24.62 -29.53%
DPS 9.99 9.99 0.00 0.00 0.00 0.00 8.26 13.52%
NAPS 2.1871 2.2171 2.1771 2.1372 2.2368 2.1836 2.1744 0.38%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.37 1.54 1.72 1.80 1.78 2.15 1.93 -
P/RPS 0.37 0.43 0.51 0.57 0.58 0.77 0.72 -35.86%
P/EPS 9.39 9.51 12.41 10.83 8.62 11.54 7.82 12.98%
EY 10.65 10.52 8.06 9.23 11.60 8.67 12.79 -11.50%
DY 7.30 6.49 0.00 0.00 0.00 0.00 4.29 42.57%
P/NAPS 0.63 0.69 0.79 0.84 0.79 0.98 0.89 -20.58%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 12/02/18 24/11/17 25/08/17 26/05/17 13/02/17 16/11/16 -
Price 1.35 1.51 1.71 1.69 2.06 2.11 1.99 -
P/RPS 0.37 0.42 0.51 0.53 0.68 0.75 0.74 -37.03%
P/EPS 9.25 9.32 12.34 10.17 9.98 11.33 8.06 9.62%
EY 10.81 10.73 8.10 9.83 10.02 8.83 12.40 -8.74%
DY 7.41 6.62 0.00 0.00 0.00 0.00 4.16 46.99%
P/NAPS 0.62 0.68 0.78 0.79 0.92 0.96 0.91 -22.58%

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