[CSCSTEL] YoY TTM 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- -3.86%
YoY- 203.27%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,543,152 1,870,263 1,309,295 1,046,903 1,384,120 1,394,029 1,242,989 3.66%
PBT 49,953 69,767 92,151 26,639 30,168 50,182 64,607 -4.19%
Tax -11,309 -15,965 -23,499 -4,002 -4,510 -11,390 -13,428 -2.82%
NP 38,644 53,802 68,652 22,637 25,658 38,792 51,179 -4.57%
-
NP to SH 38,644 53,802 68,652 22,637 25,658 38,792 51,179 -4.57%
-
Tax Rate 22.64% 22.88% 25.50% 15.02% 14.95% 22.70% 20.78% -
Total Cost 1,504,508 1,816,461 1,240,643 1,024,266 1,358,462 1,355,237 1,191,810 3.95%
-
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 11,079 51,702 25,851 24,373 14,772 36,930 - -
Div Payout % 28.67% 96.10% 37.66% 107.67% 57.57% 95.20% - -
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 2.50% 2.88% 5.24% 2.16% 1.85% 2.78% 4.12% -
ROE 4.34% 6.25% 7.98% 2.77% 3.13% 4.82% 6.36% -
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 417.86 506.43 354.53 283.48 374.80 377.48 336.58 3.66%
EPS 10.46 14.57 18.59 6.13 6.95 10.50 13.86 -4.58%
DPS 3.00 14.00 7.00 6.60 4.00 10.00 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 406.09 492.17 344.55 275.50 364.24 366.85 327.10 3.66%
EPS 10.17 14.16 18.07 5.96 6.75 10.21 13.47 -4.57%
DPS 2.92 13.61 6.80 6.41 3.89 9.72 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 0.29 0.23 0.37 0.29 0.27 0.32 0.51 -8.97%
P/EPS 11.66 8.17 6.99 13.38 14.54 11.42 12.41 -1.03%
EY 8.58 12.24 14.30 7.48 6.88 8.75 8.06 1.04%
DY 2.46 11.76 5.38 8.05 3.96 8.33 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 0.29 0.24 0.36 0.34 0.28 0.29 0.51 -8.97%
P/EPS 11.75 8.24 6.83 15.74 15.11 10.47 12.34 -0.81%
EY 8.51 12.14 14.64 6.35 6.62 9.55 8.10 0.82%
DY 2.44 11.67 5.51 6.84 3.81 9.09 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