[CSCSTEL] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 26.74%
YoY- 203.25%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,182,435 1,337,913 941,766 712,513 1,028,616 1,026,842 956,072 3.60%
PBT 51,048 18,984 63,492 17,913 34,721 30,859 56,756 -1.75%
Tax -12,057 -4,045 -16,267 -2,340 -6,984 -6,888 -11,767 0.40%
NP 38,991 14,939 47,225 15,573 27,737 23,971 44,989 -2.35%
-
NP to SH 38,991 14,939 47,225 15,573 27,737 23,971 44,989 -2.35%
-
Tax Rate 23.62% 21.31% 25.62% 13.06% 20.11% 22.32% 20.73% -
Total Cost 1,143,444 1,322,974 894,541 696,940 1,000,879 1,002,871 911,083 3.85%
-
Net Worth 890,013 860,468 860,468 816,153 819,846 805,074 805,074 1.68%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 890,013 860,468 860,468 816,153 819,846 805,074 805,074 1.68%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.30% 1.12% 5.01% 2.19% 2.70% 2.33% 4.71% -
ROE 4.38% 1.74% 5.49% 1.91% 3.38% 2.98% 5.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 320.18 362.28 255.01 192.94 278.53 278.05 258.89 3.60%
EPS 10.56 4.05 12.79 4.22 7.51 6.49 12.18 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.33 2.33 2.21 2.22 2.18 2.18 1.68%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 311.17 352.08 247.83 187.50 270.69 270.22 251.60 3.60%
EPS 10.26 3.93 12.43 4.10 7.30 6.31 11.84 -2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3421 2.2644 2.2644 2.1478 2.1575 2.1186 2.1186 1.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.22 1.19 1.30 0.82 1.01 1.20 1.72 -
P/RPS 0.38 0.33 0.51 0.43 0.36 0.43 0.66 -8.78%
P/EPS 11.56 29.42 10.17 19.45 13.45 18.49 14.12 -3.27%
EY 8.65 3.40 9.84 5.14 7.44 5.41 7.08 3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.56 0.37 0.45 0.55 0.79 -7.03%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 21/11/22 19/11/21 20/11/20 22/11/19 28/11/18 24/11/17 -
Price 1.23 1.20 1.27 0.965 1.05 1.10 1.71 -
P/RPS 0.38 0.33 0.50 0.50 0.38 0.40 0.66 -8.78%
P/EPS 11.65 29.66 9.93 22.88 13.98 16.95 14.04 -3.06%
EY 8.58 3.37 10.07 4.37 7.15 5.90 7.12 3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.55 0.44 0.47 0.50 0.78 -6.83%

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