[CSCSTEL] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 16.86%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,394,029 1,383,117 1,361,123 1,323,260 1,242,989 1,174,885 1,124,061 15.41%
PBT 50,182 62,326 67,656 76,079 64,607 73,512 92,668 -33.53%
Tax -11,390 -12,472 -13,763 -16,269 -13,428 -12,143 -16,419 -21.61%
NP 38,792 49,854 53,893 59,810 51,179 61,369 76,249 -36.24%
-
NP to SH 38,792 49,854 53,893 59,810 51,179 61,369 76,249 -36.24%
-
Tax Rate 22.70% 20.01% 20.34% 21.38% 20.78% 16.52% 17.72% -
Total Cost 1,355,237 1,333,263 1,307,230 1,263,450 1,191,810 1,113,516 1,047,812 18.69%
-
Net Worth 805,074 801,381 808,767 819,846 805,074 790,302 827,126 -1.78%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 36,930 36,930 36,930 36,930 - - - -
Div Payout % 95.20% 74.08% 68.52% 61.75% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 805,074 801,381 808,767 819,846 805,074 790,302 827,126 -1.78%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.78% 3.60% 3.96% 4.52% 4.12% 5.22% 6.78% -
ROE 4.82% 6.22% 6.66% 7.30% 6.36% 7.77% 9.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 377.48 374.52 368.57 358.32 336.58 318.14 304.41 15.40%
EPS 10.50 13.50 14.59 16.20 13.86 16.62 20.65 -36.26%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.19 2.22 2.18 2.14 2.24 -1.79%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 366.85 363.98 358.19 348.23 327.10 309.18 295.81 15.41%
EPS 10.21 13.12 14.18 15.74 13.47 16.15 20.07 -36.24%
DPS 9.72 9.72 9.72 9.72 0.00 0.00 0.00 -
NAPS 2.1186 2.1089 2.1283 2.1575 2.1186 2.0797 2.1766 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.20 1.30 1.37 1.54 1.72 1.80 1.78 -
P/RPS 0.32 0.35 0.37 0.43 0.51 0.57 0.58 -32.70%
P/EPS 11.42 9.63 9.39 9.51 12.41 10.83 8.62 20.60%
EY 8.75 10.38 10.65 10.52 8.06 9.23 11.60 -17.12%
DY 8.33 7.69 7.30 6.49 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.63 0.69 0.79 0.84 0.79 -21.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 17/08/18 31/05/18 12/02/18 24/11/17 25/08/17 26/05/17 -
Price 1.10 1.32 1.35 1.51 1.71 1.69 2.06 -
P/RPS 0.29 0.35 0.37 0.42 0.51 0.53 0.68 -43.31%
P/EPS 10.47 9.78 9.25 9.32 12.34 10.17 9.98 3.24%
EY 9.55 10.23 10.81 10.73 8.10 9.83 10.02 -3.14%
DY 9.09 7.58 7.41 6.62 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.62 0.68 0.78 0.79 0.92 -33.37%

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