[CSCSTEL] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -169.8%
YoY- -114.03%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 532,349 367,529 334,390 355,504 367,187 286,916 242,539 13.98%
PBT 50,784 28,658 8,727 -4,553 19,323 7,851 36,102 5.84%
Tax -11,920 -7,232 -1,662 2,473 -4,502 -1,661 -7,577 7.83%
NP 38,864 21,426 7,065 -2,080 14,821 6,190 28,525 5.28%
-
NP to SH 38,864 21,426 7,065 -2,080 14,821 6,190 28,525 5.28%
-
Tax Rate 23.47% 25.24% 19.04% - 23.30% 21.16% 20.99% -
Total Cost 493,485 346,103 327,325 357,584 352,366 280,726 214,014 14.92%
-
Net Worth 901,092 838,310 823,539 805,074 819,846 807,453 798,089 2.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 51,702 25,851 24,373 14,772 36,930 - 30,548 9.15%
Div Payout % 133.03% 120.65% 344.99% 0.00% 249.17% - 107.10% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 901,092 838,310 823,539 805,074 819,846 807,453 798,089 2.04%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 381,860 -0.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.30% 5.83% 2.11% -0.59% 4.04% 2.16% 11.76% -
ROE 4.31% 2.56% 0.86% -0.26% 1.81% 0.77% 3.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 144.15 99.52 90.55 96.26 99.43 77.82 63.52 14.62%
EPS 10.52 5.80 1.91 -0.56 4.01 1.68 7.47 5.86%
DPS 14.00 7.00 6.60 4.00 10.00 0.00 8.00 9.76%
NAPS 2.44 2.27 2.23 2.18 2.22 2.19 2.09 2.61%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 140.09 96.72 88.00 93.55 96.63 75.50 63.83 13.98%
EPS 10.23 5.64 1.86 -0.55 3.90 1.63 7.51 5.28%
DPS 13.61 6.80 6.41 3.89 9.72 0.00 8.04 9.16%
NAPS 2.3713 2.2061 2.1672 2.1186 2.1575 2.1249 2.1002 2.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.24 1.35 1.06 1.02 1.54 2.15 1.09 -
P/RPS 0.86 1.36 1.17 1.06 1.55 2.76 1.72 -10.90%
P/EPS 11.78 23.27 55.41 -181.10 38.37 128.06 14.59 -3.49%
EY 8.49 4.30 1.80 -0.55 2.61 0.78 6.85 3.63%
DY 11.29 5.19 6.23 3.92 6.49 0.00 7.34 7.43%
P/NAPS 0.51 0.59 0.48 0.47 0.69 0.98 0.52 -0.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 22/02/21 28/02/20 26/02/19 12/02/18 13/02/17 22/02/16 -
Price 1.37 1.33 1.06 1.17 1.51 2.11 1.28 -
P/RPS 0.95 1.34 1.17 1.22 1.52 2.71 2.02 -11.80%
P/EPS 13.02 22.92 55.41 -207.73 37.63 125.68 17.14 -4.47%
EY 7.68 4.36 1.80 -0.48 2.66 0.80 5.84 4.66%
DY 10.22 5.26 6.23 3.42 6.62 0.00 6.25 8.53%
P/NAPS 0.56 0.59 0.48 0.54 0.68 0.96 0.61 -1.41%

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