[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 113.86%
YoY- 141.26%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,239,420 1,035,197 997,708 981,412 883,964 1,017,982 1,033,922 12.83%
PBT 88,016 82,123 99,029 98,914 45,836 69,450 44,462 57.59%
Tax -21,992 -13,434 -15,697 -22,378 -10,048 -14,848 -9,694 72.56%
NP 66,024 68,689 83,332 76,536 35,788 54,602 34,768 53.28%
-
NP to SH 66,024 68,689 83,332 76,536 35,788 54,602 34,768 53.28%
-
Tax Rate 24.99% 16.36% 15.85% 22.62% 21.92% 21.38% 21.80% -
Total Cost 1,173,396 966,508 914,376 904,876 848,176 963,380 999,154 11.30%
-
Net Worth 827,126 807,453 803,821 777,894 776,879 773,682 744,499 7.26%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 29,614 - -
Div Payout % - - - - - 54.24% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 827,126 807,453 803,821 777,894 776,879 773,682 744,499 7.26%
NOSH 380,000 380,000 368,725 368,670 368,189 370,183 370,397 1.71%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.33% 6.64% 8.35% 7.80% 4.05% 5.36% 3.36% -
ROE 7.98% 8.51% 10.37% 9.84% 4.61% 7.06% 4.67% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 335.66 280.77 270.58 266.20 240.08 274.99 279.14 13.06%
EPS 17.88 18.63 22.60 20.76 9.72 14.75 9.39 53.56%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.24 2.19 2.18 2.11 2.11 2.09 2.01 7.48%
Adjusted Per Share Value based on latest NOSH - 368,817
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 326.16 272.42 262.55 258.27 232.62 267.89 272.08 12.83%
EPS 17.37 18.08 21.93 20.14 9.42 14.37 9.15 53.25%
DPS 0.00 0.00 0.00 0.00 0.00 7.79 0.00 -
NAPS 2.1766 2.1249 2.1153 2.0471 2.0444 2.036 1.9592 7.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.78 2.15 1.93 1.28 1.38 1.09 0.925 -
P/RPS 0.53 0.77 0.71 0.48 0.57 0.40 0.33 37.10%
P/EPS 9.96 11.54 8.54 6.17 14.20 7.39 9.85 0.74%
EY 10.05 8.67 11.71 16.22 7.04 13.53 10.15 -0.65%
DY 0.00 0.00 0.00 0.00 0.00 7.34 0.00 -
P/NAPS 0.79 0.98 0.89 0.61 0.65 0.52 0.46 43.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 13/02/17 16/11/16 19/08/16 16/05/16 22/02/16 16/11/15 -
Price 2.06 2.11 1.99 1.50 1.43 1.28 1.02 -
P/RPS 0.61 0.75 0.74 0.56 0.60 0.47 0.37 39.51%
P/EPS 11.52 11.33 8.81 7.23 14.71 8.68 10.87 3.94%
EY 8.68 8.83 11.36 13.84 6.80 11.52 9.20 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.92 0.96 0.91 0.71 0.68 0.61 0.51 48.13%

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