[CSCSTEL] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -7.49%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,414,794 1,093,739 1,367,040 1,383,117 1,174,885 955,984 1,068,580 4.78%
PBT 94,922 23,480 21,147 62,326 73,512 97,820 5,731 59.58%
Tax -23,515 -3,035 -3,037 -12,472 -12,143 -20,813 -2,004 50.68%
NP 71,407 20,445 18,110 49,854 61,369 77,007 3,727 63.50%
-
NP to SH 71,407 20,445 18,110 49,854 61,369 77,007 3,727 63.50%
-
Tax Rate 24.77% 12.93% 14.36% 20.01% 16.52% 21.28% 34.97% -
Total Cost 1,343,387 1,073,294 1,348,930 1,333,263 1,113,516 878,977 1,064,853 3.94%
-
Net Worth 853,082 801,381 808,767 801,381 790,302 778,205 733,583 2.54%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 25,851 24,373 14,772 36,930 - 30,548 11,125 15.07%
Div Payout % 36.20% 119.22% 81.57% 74.08% - 39.67% 298.52% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 853,082 801,381 808,767 801,381 790,302 778,205 733,583 2.54%
NOSH 380,000 380,000 380,000 380,000 380,000 368,817 370,496 0.42%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.05% 1.87% 1.32% 3.60% 5.22% 8.06% 0.35% -
ROE 8.37% 2.55% 2.24% 6.22% 7.77% 9.90% 0.51% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 383.10 296.17 370.17 374.52 318.14 259.20 288.42 4.84%
EPS 19.34 5.54 4.90 13.50 16.62 20.88 1.01 63.49%
DPS 7.00 6.60 4.00 10.00 0.00 8.28 3.00 15.15%
NAPS 2.31 2.17 2.19 2.17 2.14 2.11 1.98 2.60%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 372.31 287.83 359.75 363.98 309.18 251.57 281.21 4.78%
EPS 18.79 5.38 4.77 13.12 16.15 20.27 0.98 63.52%
DPS 6.80 6.41 3.89 9.72 0.00 8.04 2.93 15.04%
NAPS 2.245 2.1089 2.1283 2.1089 2.0797 2.0479 1.9305 2.54%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.33 0.805 1.04 1.30 1.80 1.28 1.02 -
P/RPS 0.35 0.27 0.28 0.35 0.57 0.49 0.35 0.00%
P/EPS 6.88 14.54 21.21 9.63 10.83 6.13 101.40 -36.10%
EY 14.54 6.88 4.72 10.38 9.23 16.31 0.99 56.42%
DY 5.26 8.20 3.85 7.69 0.00 6.47 2.94 10.17%
P/NAPS 0.58 0.37 0.47 0.60 0.84 0.61 0.52 1.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 26/08/19 17/08/18 25/08/17 19/08/16 14/08/15 -
Price 1.39 0.84 1.01 1.32 1.69 1.50 1.00 -
P/RPS 0.36 0.28 0.27 0.35 0.53 0.58 0.35 0.47%
P/EPS 7.19 15.17 20.60 9.78 10.17 7.18 99.41 -35.42%
EY 13.91 6.59 4.86 10.23 9.83 13.92 1.01 54.76%
DY 5.04 7.86 3.96 7.58 0.00 5.52 3.00 9.02%
P/NAPS 0.60 0.39 0.46 0.61 0.79 0.71 0.51 2.74%

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