[CSCSTEL] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 1.15%
YoY- 121.28%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,080,042 1,046,903 1,093,739 1,316,084 1,363,006 1,384,120 1,367,040 -14.47%
PBT 46,570 26,639 23,480 42,637 43,448 30,168 21,147 68.86%
Tax -9,572 -4,002 -3,035 -7,434 -8,645 -4,510 -3,037 114.22%
NP 36,998 22,637 20,445 35,203 34,803 25,658 18,110 60.65%
-
NP to SH 36,998 22,637 20,445 35,203 34,803 25,658 18,110 60.65%
-
Tax Rate 20.55% 15.02% 12.93% 17.44% 19.90% 14.95% 14.36% -
Total Cost 1,043,044 1,024,266 1,073,294 1,280,881 1,328,203 1,358,462 1,348,930 -15.68%
-
Net Worth 838,310 816,153 801,381 855,000 823,539 819,846 808,767 2.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 25,851 24,373 24,373 24,373 24,373 14,772 14,772 44.97%
Div Payout % 69.87% 107.67% 119.22% 69.24% 70.03% 57.57% 81.57% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 838,310 816,153 801,381 855,000 823,539 819,846 808,767 2.40%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.43% 2.16% 1.87% 2.67% 2.55% 1.85% 1.32% -
ROE 4.41% 2.77% 2.55% 4.12% 4.23% 3.13% 2.24% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 292.46 283.48 296.17 346.34 369.08 374.80 370.17 -14.47%
EPS 10.02 6.13 5.54 9.26 9.42 6.95 4.90 60.75%
DPS 7.00 6.60 6.60 6.41 6.60 4.00 4.00 44.97%
NAPS 2.27 2.21 2.17 2.25 2.23 2.22 2.19 2.40%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 284.22 275.50 287.83 346.34 358.69 364.24 359.75 -14.47%
EPS 9.74 5.96 5.38 9.26 9.16 6.75 4.77 60.60%
DPS 6.80 6.41 6.41 6.41 6.41 3.89 3.89 44.86%
NAPS 2.2061 2.1478 2.1089 2.25 2.1672 2.1575 2.1283 2.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.35 0.82 0.805 0.605 1.06 1.01 1.04 -
P/RPS 0.46 0.29 0.27 0.17 0.29 0.27 0.28 39.02%
P/EPS 13.48 13.38 14.54 6.53 11.25 14.54 21.21 -25.97%
EY 7.42 7.48 6.88 15.31 8.89 6.88 4.72 35.01%
DY 5.19 8.05 8.20 10.60 6.23 3.96 3.85 21.92%
P/NAPS 0.59 0.37 0.37 0.27 0.48 0.45 0.47 16.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 20/11/20 28/08/20 18/05/20 28/02/20 22/11/19 26/08/19 -
Price 1.33 0.965 0.84 0.755 1.06 1.05 1.01 -
P/RPS 0.45 0.34 0.28 0.22 0.29 0.28 0.27 40.35%
P/EPS 13.28 15.74 15.17 8.15 11.25 15.11 20.60 -25.27%
EY 7.53 6.35 6.59 12.27 8.89 6.62 4.86 33.71%
DY 5.26 6.84 7.86 8.50 6.23 3.81 3.96 20.73%
P/NAPS 0.59 0.44 0.39 0.34 0.48 0.47 0.46 17.96%

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