[CSCSTEL] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -22.19%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,367,040 1,365,821 1,382,346 1,394,029 1,383,117 1,361,123 1,323,260 2.19%
PBT 21,147 18,557 26,306 50,182 62,326 67,656 76,079 -57.50%
Tax -3,037 -2,648 -4,415 -11,390 -12,472 -13,763 -16,269 -67.43%
NP 18,110 15,909 21,891 38,792 49,854 53,893 59,810 -55.00%
-
NP to SH 18,110 15,909 21,891 38,792 49,854 53,893 59,810 -55.00%
-
Tax Rate 14.36% 14.27% 16.78% 22.70% 20.01% 20.34% 21.38% -
Total Cost 1,348,930 1,349,912 1,360,455 1,355,237 1,333,263 1,307,230 1,263,450 4.47%
-
Net Worth 808,767 808,767 805,074 805,074 801,381 808,767 819,846 -0.90%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 14,772 14,772 14,772 36,930 36,930 36,930 36,930 -45.80%
Div Payout % 81.57% 92.85% 67.48% 95.20% 74.08% 68.52% 61.75% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 808,767 808,767 805,074 805,074 801,381 808,767 819,846 -0.90%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.32% 1.16% 1.58% 2.78% 3.60% 3.96% 4.52% -
ROE 2.24% 1.97% 2.72% 4.82% 6.22% 6.66% 7.30% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 370.17 369.84 374.32 377.48 374.52 368.57 358.32 2.19%
EPS 4.90 4.31 5.93 10.50 13.50 14.59 16.20 -55.03%
DPS 4.00 4.00 4.00 10.00 10.00 10.00 10.00 -45.80%
NAPS 2.19 2.19 2.18 2.18 2.17 2.19 2.22 -0.90%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 369.69 369.36 373.82 376.98 374.03 368.09 357.85 2.19%
EPS 4.90 4.30 5.92 10.49 13.48 14.57 16.17 -54.98%
DPS 3.99 3.99 3.99 9.99 9.99 9.99 9.99 -45.85%
NAPS 2.1871 2.1871 2.1771 2.1771 2.1672 2.1871 2.2171 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.04 1.03 1.02 1.20 1.30 1.37 1.54 -
P/RPS 0.28 0.28 0.27 0.32 0.35 0.37 0.43 -24.93%
P/EPS 21.21 23.91 17.21 11.42 9.63 9.39 9.51 70.95%
EY 4.72 4.18 5.81 8.75 10.38 10.65 10.52 -41.47%
DY 3.85 3.88 3.92 8.33 7.69 7.30 6.49 -29.46%
P/NAPS 0.47 0.47 0.47 0.55 0.60 0.63 0.69 -22.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 24/05/19 26/02/19 28/11/18 17/08/18 31/05/18 12/02/18 -
Price 1.01 1.06 1.17 1.10 1.32 1.35 1.51 -
P/RPS 0.27 0.29 0.31 0.29 0.35 0.37 0.42 -25.57%
P/EPS 20.60 24.61 19.74 10.47 9.78 9.25 9.32 69.92%
EY 4.86 4.06 5.07 9.55 10.23 10.81 10.73 -41.10%
DY 3.96 3.77 3.42 9.09 7.58 7.41 6.62 -29.07%
P/NAPS 0.46 0.48 0.54 0.50 0.61 0.62 0.68 -22.99%

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