[CSCSTEL] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 357.85%
YoY- 252.51%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 955,984 944,596 1,017,982 1,036,953 1,068,580 1,073,470 1,048,470 -5.97%
PBT 97,820 73,611 69,449 21,116 5,731 -19,238 -27,022 -
Tax -20,813 -15,477 -14,848 -4,052 -2,004 3,759 5,757 -
NP 77,007 58,134 54,601 17,064 3,727 -15,479 -21,265 -
-
NP to SH 77,007 58,134 54,601 17,064 3,727 -15,479 -21,265 -
-
Tax Rate 21.28% 21.03% 21.38% 19.19% 34.97% - - -
Total Cost 878,977 886,462 963,381 1,019,889 1,064,853 1,088,949 1,069,735 -12.28%
-
Net Worth 778,205 776,879 798,089 741,160 733,583 734,227 726,893 4.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 30,548 30,548 30,548 11,125 11,125 11,125 11,125 96.21%
Div Payout % 39.67% 52.55% 55.95% 65.20% 298.52% 0.00% 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 778,205 776,879 798,089 741,160 733,583 734,227 726,893 4.65%
NOSH 368,817 368,189 381,860 368,736 370,496 370,821 370,864 -0.36%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.06% 6.15% 5.36% 1.65% 0.35% -1.44% -2.03% -
ROE 9.90% 7.48% 6.84% 2.30% 0.51% -2.11% -2.93% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 259.20 256.55 266.58 281.22 288.42 289.48 282.71 -5.62%
EPS 20.88 15.79 14.30 4.63 1.01 -4.17 -5.73 -
DPS 8.28 8.30 8.00 3.00 3.00 3.00 3.00 96.88%
NAPS 2.11 2.11 2.09 2.01 1.98 1.98 1.96 5.04%
Adjusted Per Share Value based on latest NOSH - 368,736
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 258.52 255.44 275.29 280.42 288.97 290.30 283.54 -5.97%
EPS 20.82 15.72 14.77 4.61 1.01 -4.19 -5.75 -
DPS 8.26 8.26 8.26 3.01 3.01 3.01 3.01 96.12%
NAPS 2.1045 2.1009 2.1583 2.0043 1.9838 1.9856 1.9657 4.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.28 1.38 1.09 0.925 1.02 0.97 1.01 -
P/RPS 0.49 0.54 0.41 0.33 0.35 0.34 0.36 22.84%
P/EPS 6.13 8.74 7.62 19.99 101.40 -23.24 -17.61 -
EY 16.31 11.44 13.12 5.00 0.99 -4.30 -5.68 -
DY 6.47 6.01 7.34 3.24 2.94 3.09 2.97 68.12%
P/NAPS 0.61 0.65 0.52 0.46 0.52 0.49 0.52 11.23%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 16/05/16 22/02/16 16/11/15 14/08/15 08/05/15 09/02/15 -
Price 1.50 1.43 1.28 1.02 1.00 0.995 1.00 -
P/RPS 0.58 0.56 0.48 0.36 0.35 0.34 0.35 40.07%
P/EPS 7.18 9.06 8.95 22.04 99.41 -23.84 -17.44 -
EY 13.92 11.04 11.17 4.54 1.01 -4.20 -5.73 -
DY 5.52 5.80 6.25 2.94 3.00 3.02 3.00 50.21%
P/NAPS 0.71 0.68 0.61 0.51 0.51 0.50 0.51 24.70%

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