[CSCSTEL] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 219.98%
YoY- 356.76%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 990,820 955,984 944,596 1,017,982 1,036,953 1,068,580 1,073,470 -5.18%
PBT 110,374 97,820 73,611 69,449 21,116 5,731 -19,238 -
Tax -19,349 -20,813 -15,477 -14,848 -4,052 -2,004 3,759 -
NP 91,025 77,007 58,134 54,601 17,064 3,727 -15,479 -
-
NP to SH 91,025 77,007 58,134 54,601 17,064 3,727 -15,479 -
-
Tax Rate 17.53% 21.28% 21.03% 21.38% 19.19% 34.97% - -
Total Cost 899,795 878,977 886,462 963,381 1,019,889 1,064,853 1,088,949 -11.91%
-
Net Worth 804,045 778,205 776,879 798,089 741,160 733,583 734,227 6.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 30,548 30,548 30,548 30,548 11,125 11,125 11,125 95.72%
Div Payout % 33.56% 39.67% 52.55% 55.95% 65.20% 298.52% 0.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 804,045 778,205 776,879 798,089 741,160 733,583 734,227 6.22%
NOSH 368,827 368,817 368,189 381,860 368,736 370,496 370,821 -0.35%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.19% 8.06% 6.15% 5.36% 1.65% 0.35% -1.44% -
ROE 11.32% 9.90% 7.48% 6.84% 2.30% 0.51% -2.11% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 268.64 259.20 256.55 266.58 281.22 288.42 289.48 -4.84%
EPS 24.68 20.88 15.79 14.30 4.63 1.01 -4.17 -
DPS 8.28 8.28 8.30 8.00 3.00 3.00 3.00 96.39%
NAPS 2.18 2.11 2.11 2.09 2.01 1.98 1.98 6.60%
Adjusted Per Share Value based on latest NOSH - 381,860
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 260.74 251.57 248.58 267.89 272.88 281.21 282.49 -5.18%
EPS 23.95 20.27 15.30 14.37 4.49 0.98 -4.07 -
DPS 8.04 8.04 8.04 8.04 2.93 2.93 2.93 95.64%
NAPS 2.1159 2.0479 2.0444 2.1002 1.9504 1.9305 1.9322 6.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.93 1.28 1.38 1.09 0.925 1.02 0.97 -
P/RPS 0.72 0.49 0.54 0.41 0.33 0.35 0.34 64.68%
P/EPS 7.82 6.13 8.74 7.62 19.99 101.40 -23.24 -
EY 12.79 16.31 11.44 13.12 5.00 0.99 -4.30 -
DY 4.29 6.47 6.01 7.34 3.24 2.94 3.09 24.37%
P/NAPS 0.89 0.61 0.65 0.52 0.46 0.52 0.49 48.70%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 19/08/16 16/05/16 22/02/16 16/11/15 14/08/15 08/05/15 -
Price 1.99 1.50 1.43 1.28 1.02 1.00 0.995 -
P/RPS 0.74 0.58 0.56 0.48 0.36 0.35 0.34 67.70%
P/EPS 8.06 7.18 9.06 8.95 22.04 99.41 -23.84 -
EY 12.40 13.92 11.04 11.17 4.54 1.01 -4.20 -
DY 4.16 5.52 5.80 6.25 2.94 3.00 3.02 23.72%
P/NAPS 0.91 0.71 0.68 0.61 0.51 0.51 0.50 48.90%

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