[CSCSTEL] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 13.83%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,316,084 1,363,006 1,384,120 1,367,040 1,365,821 1,382,346 1,394,029 -3.75%
PBT 42,637 43,448 30,168 21,147 18,557 26,306 50,182 -10.28%
Tax -7,434 -8,645 -4,510 -3,037 -2,648 -4,415 -11,390 -24.73%
NP 35,203 34,803 25,658 18,110 15,909 21,891 38,792 -6.26%
-
NP to SH 35,203 34,803 25,658 18,110 15,909 21,891 38,792 -6.26%
-
Tax Rate 17.44% 19.90% 14.95% 14.36% 14.27% 16.78% 22.70% -
Total Cost 1,280,881 1,328,203 1,358,462 1,348,930 1,349,912 1,360,455 1,355,237 -3.68%
-
Net Worth 855,000 823,539 819,846 808,767 808,767 805,074 805,074 4.08%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 24,373 24,373 14,772 14,772 14,772 14,772 36,930 -24.17%
Div Payout % 69.24% 70.03% 57.57% 81.57% 92.85% 67.48% 95.20% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 855,000 823,539 819,846 808,767 808,767 805,074 805,074 4.08%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.67% 2.55% 1.85% 1.32% 1.16% 1.58% 2.78% -
ROE 4.12% 4.23% 3.13% 2.24% 1.97% 2.72% 4.82% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 346.34 369.08 374.80 370.17 369.84 374.32 377.48 -5.57%
EPS 9.26 9.42 6.95 4.90 4.31 5.93 10.50 -8.02%
DPS 6.41 6.60 4.00 4.00 4.00 4.00 10.00 -25.63%
NAPS 2.25 2.23 2.22 2.19 2.19 2.18 2.18 2.12%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 355.91 368.59 374.30 369.69 369.36 373.82 376.98 -3.75%
EPS 9.52 9.41 6.94 4.90 4.30 5.92 10.49 -6.25%
DPS 6.59 6.59 3.99 3.99 3.99 3.99 9.99 -24.20%
NAPS 2.3122 2.2271 2.2171 2.1871 2.1871 2.1771 2.1771 4.09%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.605 1.06 1.01 1.04 1.03 1.02 1.20 -
P/RPS 0.17 0.29 0.27 0.28 0.28 0.27 0.32 -34.38%
P/EPS 6.53 11.25 14.54 21.21 23.91 17.21 11.42 -31.08%
EY 15.31 8.89 6.88 4.72 4.18 5.81 8.75 45.15%
DY 10.60 6.23 3.96 3.85 3.88 3.92 8.33 17.41%
P/NAPS 0.27 0.48 0.45 0.47 0.47 0.47 0.55 -37.74%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 28/02/20 22/11/19 26/08/19 24/05/19 26/02/19 28/11/18 -
Price 0.755 1.06 1.05 1.01 1.06 1.17 1.10 -
P/RPS 0.22 0.29 0.28 0.27 0.29 0.31 0.29 -16.80%
P/EPS 8.15 11.25 15.11 20.60 24.61 19.74 10.47 -15.36%
EY 12.27 8.89 6.62 4.86 4.06 5.07 9.55 18.16%
DY 8.50 6.23 3.81 3.96 3.77 3.42 9.09 -4.37%
P/NAPS 0.34 0.48 0.47 0.46 0.48 0.54 0.50 -22.65%

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