[CSCSTEL] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[CSCSTEL] CSC STEEL HOLDINGS BERHAD

Announcement Date

19-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 327.72%

YoY- 141.26%

Quarter Report

CHB-Quaterly Report 30Jun16.pdf

Latest QR

Upcoming QR

CSCSTEL's Result

CSCSTEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	674,945	690,251	630,393	490,706	552,704	532,594	601,161	1.94%
YoY %	-2.22%	9.50%	28.47%	-11.22%	3.78%	-11.41%	-	-
Horiz. %	112.27%	114.82%	104.86%	81.63%	91.94%	88.59%	100.00%	-
PBT	21,934	27,093	40,846	49,457	21,086	-11,668	33,310	-6.72%
YoY %	-19.04%	-33.67%	-17.41%	134.55%	280.72%	-135.03%	-	-
Horiz. %	65.85%	81.34%	122.62%	148.47%	63.30%	-35.03%	100.00%	-
Tax	-4,724	-6,102	-9,899	-11,189	-5,224	2,537	-8,260	-8.88%
YoY %	22.58%	38.36%	11.53%	-114.18%	-305.91%	130.71%	-	-
Horiz. %	57.19%	73.87%	119.84%	135.46%	63.24%	-30.71%	100.00%	-
NP	17,210	20,991	30,947	38,268	15,862	-9,131	25,050	-6.06%
YoY %	-18.01%	-32.17%	-19.13%	141.26%	273.72%	-136.45%	-	-
Horiz. %	68.70%	83.80%	123.54%	152.77%	63.32%	-36.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,210	20,991	30,947	38,268	15,862	-9,131	25,050	-6.06%
YoY %	-18.01%	-32.17%	-19.13%	141.26%	273.72%	-136.45%	-	-
Horiz. %	68.70%	83.80%	123.54%	152.77%	63.32%	-36.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.54%	22.52%	24.23%	22.62%	24.77%	-	24.80%	-
YoY %	-4.35%	-7.06%	7.12%	-8.68%	0.00%	-	-	-
Horiz. %	86.85%	90.81%	97.70%	91.21%	99.88%	-	100.00%	-
Total Cost	657,735	669,260	599,446	452,438	536,842	541,725	576,111	2.23%
YoY %	-1.72%	11.65%	32.49%	-15.72%	-0.90%	-5.97%	-	-
Horiz. %	114.17%	116.17%	104.05%	78.53%	93.18%	94.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	808,767	801,381	790,302	777,894	735,521	738,645	774,205	0.73%
YoY %	0.92%	1.40%	1.60%	5.76%	-0.42%	-4.59%	-	-
Horiz. %	104.46%	103.51%	102.08%	100.48%	95.00%	95.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	808,767	801,381	790,302	777,894	735,521	738,645	774,205	0.73%
YoY %	0.92%	1.40%	1.60%	5.76%	-0.42%	-4.59%	-	-
Horiz. %	104.46%	103.51%	102.08%	100.48%	95.00%	95.41%	100.00%	-
NOSH	380,000	380,000	380,000	368,670	371,475	371,178	372,213	0.34%
YoY %	0.00%	0.00%	3.07%	-0.76%	0.08%	-0.28%	-	-
Horiz. %	102.09%	102.09%	102.09%	99.05%	99.80%	99.72%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	2.55%	3.04%	4.91%	7.80%	2.87%	-1.71%	4.17%	-
YoY %	-16.12%	-38.09%	-37.05%	171.78%	267.84%	-141.01%	-	-
Horiz. %	61.15%	72.90%	117.75%	187.05%	68.82%	-41.01%	100.00%	-
ROE	2.13%	2.62%	3.92%	4.92%	2.16%	-1.24%	3.24%	-
YoY %	-18.70%	-33.16%	-20.33%	127.78%	274.19%	-138.27%	-	-
Horiz. %	65.74%	80.86%	120.99%	151.85%	66.67%	-38.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	182.76	186.91	170.70	133.10	148.79	143.49	161.51	2.08%
YoY %	-2.22%	9.50%	28.25%	-10.55%	3.69%	-11.16%	-	-
Horiz. %	113.16%	115.73%	105.69%	82.41%	92.12%	88.84%	100.00%	-
EPS	4.66	5.68	8.38	10.38	4.27	-2.46	6.73	-5.93%
YoY %	-17.96%	-32.22%	-19.27%	143.09%	273.58%	-136.55%	-	-
Horiz. %	69.24%	84.40%	124.52%	154.23%	63.45%	-36.55%	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	2.19	2.17	2.14	2.11	1.98	1.99	2.08	0.86%
YoY %	0.92%	1.40%	1.42%	6.57%	-0.50%	-4.33%	-	-
Horiz. %	105.29%	104.33%	102.88%	101.44%	95.19%	95.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 368,817
RPS	182.52	186.66	170.48	132.70	149.47	144.03	162.57	1.94%
YoY %	-2.22%	9.49%	28.47%	-11.22%	3.78%	-11.40%	-	-
Horiz. %	112.27%	114.82%	104.87%	81.63%	91.94%	88.60%	100.00%	-
EPS	4.65	5.68	8.37	10.35	4.29	-2.47	6.77	-6.06%
YoY %	-18.13%	-32.14%	-19.13%	141.26%	273.68%	-136.48%	-	-
Horiz. %	68.69%	83.90%	123.63%	152.88%	63.37%	-36.48%	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	2.1871	2.1672	2.1372	2.1036	1.9891	1.9975	2.0937	0.72%
YoY %	0.92%	1.40%	1.60%	5.76%	-0.42%	-4.59%	-	-
Horiz. %	104.46%	103.51%	102.08%	100.47%	95.00%	95.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.04	1.30	1.80	1.28	1.02	1.20	1.28	-
P/RPS	0.57	0.70	1.05	0.96	0.69	0.84	0.79	-5.29%
YoY %	-18.57%	-33.33%	9.38%	39.13%	-17.86%	6.33%	-	-
Horiz. %	72.15%	88.61%	132.91%	121.52%	87.34%	106.33%	100.00%	-
P/EPS	22.32	22.87	21.48	12.33	23.89	-48.78	19.02	2.70%
YoY %	-2.40%	6.47%	74.21%	-48.39%	148.97%	-356.47%	-	-
Horiz. %	117.35%	120.24%	112.93%	64.83%	125.60%	-256.47%	100.00%	-
EY	4.48	4.37	4.66	8.11	4.19	-2.05	5.26	-2.63%
YoY %	2.52%	-6.22%	-42.54%	93.56%	304.39%	-138.97%	-	-
Horiz. %	85.17%	83.08%	88.59%	154.18%	79.66%	-38.97%	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	0.47	0.60	0.84	0.61	0.52	0.60	0.62	-4.50%
YoY %	-21.67%	-28.57%	37.70%	17.31%	-13.33%	-3.23%	-	-
Horiz. %	75.81%	96.77%	135.48%	98.39%	83.87%	96.77%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/19	17/08/18	25/08/17	19/08/16	14/08/15	05/08/14	02/08/13	-
Price	0.995	1.32	1.69	1.50	1.00	1.23	1.30	-
P/RPS	0.54	0.71	0.99	1.13	0.67	0.86	0.80	-6.33%
YoY %	-23.94%	-28.28%	-12.39%	68.66%	-22.09%	7.50%	-	-
Horiz. %	67.50%	88.75%	123.75%	141.25%	83.75%	107.50%	100.00%	-
P/EPS	21.35	23.22	20.17	14.45	23.42	-50.00	19.32	1.67%
YoY %	-8.05%	15.12%	39.58%	-38.30%	146.84%	-358.80%	-	-
Horiz. %	110.51%	120.19%	104.40%	74.79%	121.22%	-258.80%	100.00%	-
EY	4.68	4.31	4.96	6.92	4.27	-2.00	5.18	-1.67%
YoY %	8.58%	-13.10%	-28.32%	62.06%	313.50%	-138.61%	-	-
Horiz. %	90.35%	83.20%	95.75%	133.59%	82.43%	-38.61%	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	0.45	0.61	0.79	0.71	0.51	0.62	0.63	-5.45%
YoY %	-26.23%	-22.78%	11.27%	39.22%	-17.74%	-1.59%	-	-
Horiz. %	71.43%	96.83%	125.40%	112.70%	80.95%	98.41%	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