[CSCSTEL] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.68%
YoY- 249.26%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,513,226 1,474,115 1,309,295 1,414,794 1,211,720 1,080,042 1,046,903 27.86%
PBT 99,936 114,277 92,151 94,922 71,708 46,570 26,639 141.63%
Tax -23,621 -28,187 -23,499 -23,515 -17,890 -9,572 -4,002 226.95%
NP 76,315 86,090 68,652 71,407 53,818 36,998 22,637 124.99%
-
NP to SH 76,315 86,090 68,652 71,407 53,818 36,998 22,637 124.99%
-
Tax Rate 23.64% 24.67% 25.50% 24.77% 24.95% 20.55% 15.02% -
Total Cost 1,436,911 1,388,025 1,240,643 1,343,387 1,157,902 1,043,044 1,024,266 25.34%
-
Net Worth 912,171 901,092 860,468 853,082 860,468 838,310 816,153 7.70%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 51,702 51,702 25,851 25,851 25,851 25,851 24,373 65.17%
Div Payout % 67.75% 60.06% 37.66% 36.20% 48.03% 69.87% 107.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 912,171 901,092 860,468 853,082 860,468 838,310 816,153 7.70%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.04% 5.84% 5.24% 5.05% 4.44% 3.43% 2.16% -
ROE 8.37% 9.55% 7.98% 8.37% 6.25% 4.41% 2.77% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 409.76 399.16 354.53 383.10 328.11 292.46 283.48 27.87%
EPS 20.66 23.31 18.59 19.34 14.57 10.02 6.13 124.95%
DPS 14.00 14.00 7.00 7.00 7.00 7.00 6.60 65.16%
NAPS 2.47 2.44 2.33 2.31 2.33 2.27 2.21 7.70%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 398.22 387.93 344.55 372.31 318.87 284.22 275.50 27.86%
EPS 20.08 22.66 18.07 18.79 14.16 9.74 5.96 124.90%
DPS 13.61 13.61 6.80 6.80 6.80 6.80 6.41 65.27%
NAPS 2.4005 2.3713 2.2644 2.245 2.2644 2.2061 2.1478 7.70%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.64 1.24 1.30 1.33 1.43 1.35 0.82 -
P/RPS 0.40 0.31 0.37 0.35 0.44 0.46 0.29 23.93%
P/EPS 7.94 5.32 6.99 6.88 9.81 13.48 13.38 -29.40%
EY 12.60 18.80 14.30 14.54 10.19 7.42 7.48 41.61%
DY 8.54 11.29 5.38 5.26 4.90 5.19 8.05 4.02%
P/NAPS 0.66 0.51 0.56 0.58 0.61 0.59 0.37 47.13%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 -
Price 1.62 1.37 1.27 1.39 1.78 1.33 0.965 -
P/RPS 0.40 0.34 0.36 0.36 0.54 0.45 0.34 11.45%
P/EPS 7.84 5.88 6.83 7.19 12.21 13.28 15.74 -37.19%
EY 12.76 17.02 14.64 13.91 8.19 7.53 6.35 59.30%
DY 8.64 10.22 5.51 5.04 3.93 5.26 6.84 16.86%
P/NAPS 0.66 0.56 0.55 0.60 0.76 0.59 0.44 31.06%

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