[CSCSTEL] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 63.44%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,309,295 1,414,794 1,211,720 1,080,042 1,046,903 1,093,739 1,316,084 -0.34%
PBT 92,151 94,922 71,708 46,570 26,639 23,480 42,637 67.08%
Tax -23,499 -23,515 -17,890 -9,572 -4,002 -3,035 -7,434 115.23%
NP 68,652 71,407 53,818 36,998 22,637 20,445 35,203 56.02%
-
NP to SH 68,652 71,407 53,818 36,998 22,637 20,445 35,203 56.02%
-
Tax Rate 25.50% 24.77% 24.95% 20.55% 15.02% 12.93% 17.44% -
Total Cost 1,240,643 1,343,387 1,157,902 1,043,044 1,024,266 1,073,294 1,280,881 -2.10%
-
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 25,851 25,851 25,851 25,851 24,373 24,373 24,373 3.99%
Div Payout % 37.66% 36.20% 48.03% 69.87% 107.67% 119.22% 69.24% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.24% 5.05% 4.44% 3.43% 2.16% 1.87% 2.67% -
ROE 7.98% 8.37% 6.25% 4.41% 2.77% 2.55% 4.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 354.53 383.10 328.11 292.46 283.48 296.17 346.34 1.56%
EPS 18.59 19.34 14.57 10.02 6.13 5.54 9.26 59.07%
DPS 7.00 7.00 7.00 7.00 6.60 6.60 6.41 6.04%
NAPS 2.33 2.31 2.33 2.27 2.21 2.17 2.25 2.35%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 344.55 372.31 318.87 284.22 275.50 287.83 346.34 -0.34%
EPS 18.07 18.79 14.16 9.74 5.96 5.38 9.26 56.09%
DPS 6.80 6.80 6.80 6.80 6.41 6.41 6.41 4.01%
NAPS 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 2.25 0.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.30 1.33 1.43 1.35 0.82 0.805 0.605 -
P/RPS 0.37 0.35 0.44 0.46 0.29 0.27 0.17 67.86%
P/EPS 6.99 6.88 9.81 13.48 13.38 14.54 6.53 4.63%
EY 14.30 14.54 10.19 7.42 7.48 6.88 15.31 -4.44%
DY 5.38 5.26 4.90 5.19 8.05 8.20 10.60 -36.34%
P/NAPS 0.56 0.58 0.61 0.59 0.37 0.37 0.27 62.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 18/05/20 -
Price 1.27 1.39 1.78 1.33 0.965 0.84 0.755 -
P/RPS 0.36 0.36 0.54 0.45 0.34 0.28 0.22 38.82%
P/EPS 6.83 7.19 12.21 13.28 15.74 15.17 8.15 -11.10%
EY 14.64 13.91 8.19 7.53 6.35 6.59 12.27 12.48%
DY 5.51 5.04 3.93 5.26 6.84 7.86 8.50 -25.07%
P/NAPS 0.55 0.60 0.76 0.59 0.44 0.39 0.34 37.76%

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