[CSCSTEL] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[CSCSTEL] CSC STEEL HOLDINGS BERHAD

Announcement Date

26-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 86.78%

YoY- -18.01%

Quarter Report

CHB-Quarterly Report ended 30 June 2019.pdf

Latest QR

Upcoming QR

CSCSTEL's Result

CSCSTEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,949,316	1,480,860	811,356	1,349,890	1,380,502	1,260,786	981,412	12.11%
YoY %	31.63%	82.52%	-39.89%	-2.22%	9.50%	28.47%	-	-
Horiz. %	198.62%	150.89%	82.67%	137.55%	140.66%	128.47%	100.00%	-
PBT	75,064	100,634	3,934	43,868	54,186	81,692	98,914	-4.49%
YoY %	-25.41%	2,458.06%	-91.03%	-19.04%	-33.67%	-17.41%	-	-
Horiz. %	75.89%	101.74%	3.98%	44.35%	54.78%	82.59%	100.00%	-
Tax	-16,822	-26,114	1,772	-9,448	-12,204	-19,798	-22,378	-4.64%
YoY %	35.58%	-1,573.70%	118.76%	22.58%	38.36%	11.53%	-	-
Horiz. %	75.17%	116.69%	-7.92%	42.22%	54.54%	88.47%	100.00%	-
NP	58,242	74,520	5,706	34,420	41,982	61,894	76,536	-4.44%
YoY %	-21.84%	1,205.99%	-83.42%	-18.01%	-32.17%	-19.13%	-	-
Horiz. %	76.10%	97.37%	7.46%	44.97%	54.85%	80.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,242	74,520	5,706	34,420	41,982	61,894	76,536	-4.44%
YoY %	-21.84%	1,205.99%	-83.42%	-18.01%	-32.17%	-19.13%	-	-
Horiz. %	76.10%	97.37%	7.46%	44.97%	54.85%	80.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.41%	25.95%	-45.04%	21.54%	22.52%	24.23%	22.62%	-
YoY %	-13.64%	157.62%	-309.10%	-4.35%	-7.06%	7.12%	-	-
Horiz. %	99.07%	114.72%	-199.12%	95.23%	99.56%	107.12%	100.00%	-
Total Cost	1,891,074	1,406,340	805,650	1,315,470	1,338,520	1,198,892	904,876	13.06%
YoY %	34.47%	74.56%	-38.76%	-1.72%	11.65%	32.49%	-	-
Horiz. %	208.99%	155.42%	89.03%	145.38%	147.92%	132.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	875,240	853,082	801,381	808,767	801,381	790,302	777,894	1.98%
YoY %	2.60%	6.45%	-0.91%	0.92%	1.40%	1.60%	-	-
Horiz. %	112.51%	109.67%	103.02%	103.97%	103.02%	101.60%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	875,240	853,082	801,381	808,767	801,381	790,302	777,894	1.98%
YoY %	2.60%	6.45%	-0.91%	0.92%	1.40%	1.60%	-	-
Horiz. %	112.51%	109.67%	103.02%	103.97%	103.02%	101.60%	100.00%	-
NOSH	380,000	380,000	380,000	380,000	380,000	380,000	368,670	0.50%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.07%	-	-
Horiz. %	103.07%	103.07%	103.07%	103.07%	103.07%	103.07%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	2.99%	5.03%	0.70%	2.55%	3.04%	4.91%	7.80%	-
YoY %	-40.56%	618.57%	-72.55%	-16.12%	-38.09%	-37.05%	-	-
Horiz. %	38.33%	64.49%	8.97%	32.69%	38.97%	62.95%	100.00%	-
ROE	6.65%	8.74%	0.71%	4.26%	5.24%	7.83%	9.84%	-
YoY %	-23.91%	1,130.99%	-83.33%	-18.70%	-33.08%	-20.43%	-	-
Horiz. %	67.58%	88.82%	7.22%	43.29%	53.25%	79.57%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	527.84	400.99	219.70	365.53	373.82	341.40	266.20	12.07%
YoY %	31.63%	82.52%	-39.90%	-2.22%	9.50%	28.25%	-	-
Horiz. %	198.29%	150.63%	82.53%	137.31%	140.43%	128.25%	100.00%	-
EPS	15.78	20.18	1.54	9.32	11.36	16.76	20.76	-4.46%
YoY %	-21.80%	1,210.39%	-83.48%	-17.96%	-32.22%	-19.27%	-	-
Horiz. %	76.01%	97.21%	7.42%	44.89%	54.72%	80.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.37	2.31	2.17	2.19	2.17	2.14	2.11	1.95%
YoY %	2.60%	6.45%	-0.91%	0.92%	1.40%	1.42%	-	-
Horiz. %	112.32%	109.48%	102.84%	103.79%	102.84%	101.42%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 380,000
RPS	512.98	389.70	213.51	355.23	363.29	331.79	258.27	12.11%
YoY %	31.63%	82.52%	-39.90%	-2.22%	9.49%	28.47%	-	-
Horiz. %	198.62%	150.89%	82.67%	137.54%	140.66%	128.47%	100.00%	-
EPS	15.33	19.61	1.50	9.06	11.05	16.29	20.14	-4.44%
YoY %	-21.83%	1,207.33%	-83.44%	-18.01%	-32.17%	-19.12%	-	-
Horiz. %	76.12%	97.37%	7.45%	44.99%	54.87%	80.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.3033	2.245	2.1089	2.1283	2.1089	2.0797	2.0471	1.98%
YoY %	2.60%	6.45%	-0.91%	0.92%	1.40%	1.59%	-	-
Horiz. %	112.52%	109.67%	103.02%	103.97%	103.02%	101.59%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.15	1.33	0.805	1.04	1.30	1.80	1.28	-
P/RPS	0.22	0.33	0.37	0.28	0.35	0.53	0.48	-12.18%
YoY %	-33.33%	-10.81%	32.14%	-20.00%	-33.96%	10.42%	-	-
Horiz. %	45.83%	68.75%	77.08%	58.33%	72.92%	110.42%	100.00%	-
P/EPS	7.29	6.59	52.10	11.16	11.44	10.74	6.17	2.81%
YoY %	10.62%	-87.35%	366.85%	-2.45%	6.52%	74.07%	-	-
Horiz. %	118.15%	106.81%	844.41%	180.88%	185.41%	174.07%	100.00%	-
EY	13.71	15.17	1.92	8.96	8.74	9.31	16.22	-2.76%
YoY %	-9.62%	690.10%	-78.57%	2.52%	-6.12%	-42.60%	-	-
Horiz. %	84.53%	93.53%	11.84%	55.24%	53.88%	57.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.58	0.37	0.47	0.60	0.84	0.61	-3.58%
YoY %	-15.52%	56.76%	-21.28%	-21.67%	-28.57%	37.70%	-	-
Horiz. %	80.33%	95.08%	60.66%	77.05%	98.36%	137.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	27/08/21	28/08/20	26/08/19	17/08/18	25/08/17	19/08/16	-
Price	1.19	1.39	0.84	0.995	1.32	1.69	1.50	-
P/RPS	0.23	0.35	0.38	0.27	0.35	0.50	0.56	-13.77%
YoY %	-34.29%	-7.89%	40.74%	-22.86%	-30.00%	-10.71%	-	-
Horiz. %	41.07%	62.50%	67.86%	48.21%	62.50%	89.29%	100.00%	-
P/EPS	7.55	6.89	54.37	10.68	11.61	10.08	7.23	0.72%
YoY %	9.58%	-87.33%	409.08%	-8.01%	15.18%	39.42%	-	-
Horiz. %	104.43%	95.30%	752.01%	147.72%	160.58%	139.42%	100.00%	-
EY	13.25	14.52	1.84	9.37	8.61	9.92	13.84	-0.72%
YoY %	-8.75%	689.13%	-80.36%	8.83%	-13.21%	-28.32%	-	-
Horiz. %	95.74%	104.91%	13.29%	67.70%	62.21%	71.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.60	0.39	0.45	0.61	0.79	0.71	-5.67%
YoY %	-16.67%	53.85%	-13.33%	-26.23%	-22.78%	11.27%	-	-
Horiz. %	70.42%	84.51%	54.93%	63.38%	85.92%	111.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos