[CSCSTEL] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.94%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,080,042 1,363,006 1,382,346 1,323,259 1,035,197 1,017,982 1,048,470 0.49%
PBT 46,572 43,449 26,306 76,079 82,123 69,450 -27,023 -
Tax -9,572 -8,645 -4,415 -16,269 -13,434 -14,848 5,757 -
NP 37,000 34,804 21,891 59,810 68,689 54,602 -21,266 -
-
NP to SH 37,000 34,804 21,891 59,810 68,689 54,602 -21,266 -
-
Tax Rate 20.55% 19.90% 16.78% 21.38% 16.36% 21.38% - -
Total Cost 1,043,042 1,328,202 1,360,455 1,263,449 966,508 963,380 1,069,736 -0.41%
-
Net Worth 838,310 823,539 805,074 819,846 807,453 773,682 728,695 2.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 25,851 24,373 14,772 36,930 - 29,614 11,153 15.02%
Div Payout % 69.87% 70.03% 67.48% 61.75% - 54.24% 0.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 838,310 823,539 805,074 819,846 807,453 773,682 728,695 2.36%
NOSH 380,000 380,000 380,000 380,000 380,000 370,183 371,783 0.36%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.43% 2.55% 1.58% 4.52% 6.64% 5.36% -2.03% -
ROE 4.41% 4.23% 2.72% 7.30% 8.51% 7.06% -2.92% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 292.46 369.08 374.32 358.32 280.77 274.99 282.01 0.60%
EPS 10.02 9.42 5.93 16.20 18.63 14.75 -5.72 -
DPS 7.00 6.60 4.00 10.00 0.00 8.00 3.00 15.15%
NAPS 2.27 2.23 2.18 2.22 2.19 2.09 1.96 2.47%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 284.22 358.69 363.78 348.23 272.42 267.89 275.91 0.49%
EPS 9.74 9.16 5.76 15.74 18.08 14.37 -5.60 -
DPS 6.80 6.41 3.89 9.72 0.00 7.79 2.94 14.98%
NAPS 2.2061 2.1672 2.1186 2.1575 2.1249 2.036 1.9176 2.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.35 1.06 1.02 1.54 2.15 1.09 1.01 -
P/RPS 0.46 0.29 0.27 0.43 0.77 0.40 0.36 4.16%
P/EPS 13.47 11.25 17.21 9.51 11.54 7.39 -17.66 -
EY 7.42 8.89 5.81 10.52 8.67 13.53 -5.66 -
DY 5.19 6.23 3.92 6.49 0.00 7.34 2.97 9.73%
P/NAPS 0.59 0.48 0.47 0.69 0.98 0.52 0.52 2.12%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 28/02/20 26/02/19 12/02/18 13/02/17 22/02/16 09/02/15 -
Price 1.33 1.06 1.17 1.51 2.11 1.28 1.00 -
P/RPS 0.45 0.29 0.31 0.42 0.75 0.47 0.35 4.27%
P/EPS 13.27 11.25 19.74 9.32 11.33 8.68 -17.48 -
EY 7.53 8.89 5.07 10.73 8.83 11.52 -5.72 -
DY 5.26 6.23 3.42 6.62 0.00 6.25 3.00 9.80%
P/NAPS 0.59 0.48 0.54 0.68 0.96 0.61 0.51 2.45%

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