[CSCSTEL] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11.0%
YoY- 31.16%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,323,260 1,242,989 1,174,885 1,124,061 1,035,197 990,820 955,984 24.12%
PBT 76,079 64,607 73,512 92,668 82,123 110,374 97,820 -15.38%
Tax -16,269 -13,428 -12,143 -16,419 -13,433 -19,349 -20,813 -15.10%
NP 59,810 51,179 61,369 76,249 68,690 91,025 77,007 -15.46%
-
NP to SH 59,810 51,179 61,369 76,249 68,690 91,025 77,007 -15.46%
-
Tax Rate 21.38% 20.78% 16.52% 17.72% 16.36% 17.53% 21.28% -
Total Cost 1,263,450 1,191,810 1,113,516 1,047,812 966,507 899,795 878,977 27.28%
-
Net Worth 819,846 805,074 790,302 827,126 807,453 804,045 778,205 3.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 36,930 - - - - 30,548 30,548 13.44%
Div Payout % 61.75% - - - - 33.56% 39.67% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 819,846 805,074 790,302 827,126 807,453 804,045 778,205 3.52%
NOSH 380,000 380,000 380,000 380,000 380,000 368,827 368,817 2.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.52% 4.12% 5.22% 6.78% 6.64% 9.19% 8.06% -
ROE 7.30% 6.36% 7.77% 9.22% 8.51% 11.32% 9.90% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 358.32 336.58 318.14 304.41 280.77 268.64 259.20 24.02%
EPS 16.20 13.86 16.62 20.65 18.63 24.68 20.88 -15.52%
DPS 10.00 0.00 0.00 0.00 0.00 8.28 8.28 13.36%
NAPS 2.22 2.18 2.14 2.24 2.19 2.18 2.11 3.43%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 357.85 336.14 317.72 303.98 279.95 267.94 258.52 24.13%
EPS 16.17 13.84 16.60 20.62 18.58 24.62 20.82 -15.46%
DPS 9.99 0.00 0.00 0.00 0.00 8.26 8.26 13.47%
NAPS 2.2171 2.1771 2.1372 2.2368 2.1836 2.1744 2.1045 3.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.54 1.72 1.80 1.78 2.15 1.93 1.28 -
P/RPS 0.43 0.51 0.57 0.58 0.77 0.72 0.49 -8.31%
P/EPS 9.51 12.41 10.83 8.62 11.54 7.82 6.13 33.90%
EY 10.52 8.06 9.23 11.60 8.67 12.79 16.31 -25.28%
DY 6.49 0.00 0.00 0.00 0.00 4.29 6.47 0.20%
P/NAPS 0.69 0.79 0.84 0.79 0.98 0.89 0.61 8.53%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 24/11/17 25/08/17 26/05/17 13/02/17 16/11/16 19/08/16 -
Price 1.51 1.71 1.69 2.06 2.11 1.99 1.50 -
P/RPS 0.42 0.51 0.53 0.68 0.75 0.74 0.58 -19.31%
P/EPS 9.32 12.34 10.17 9.98 11.33 8.06 7.18 18.93%
EY 10.73 8.10 9.83 10.02 8.83 12.40 13.92 -15.89%
DY 6.62 0.00 0.00 0.00 0.00 4.16 5.52 12.84%
P/NAPS 0.68 0.78 0.79 0.92 0.96 0.91 0.71 -2.82%

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