[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 57.05%
YoY- 356.76%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 997,708 981,412 883,964 1,017,982 1,033,922 1,105,408 1,177,508 -10.43%
PBT 99,029 98,914 45,836 69,450 44,462 42,172 29,188 125.28%
Tax -15,697 -22,378 -10,048 -14,848 -9,694 -10,448 -7,532 62.93%
NP 83,332 76,536 35,788 54,602 34,768 31,724 21,656 144.95%
-
NP to SH 83,332 76,536 35,788 54,602 34,768 31,724 21,656 144.95%
-
Tax Rate 15.85% 22.62% 21.92% 21.38% 21.80% 24.77% 25.81% -
Total Cost 914,376 904,876 848,176 963,380 999,154 1,073,684 1,155,852 -14.42%
-
Net Worth 803,821 777,894 776,879 773,682 744,499 735,521 734,227 6.20%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 29,614 - - - -
Div Payout % - - - 54.24% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 803,821 777,894 776,879 773,682 744,499 735,521 734,227 6.20%
NOSH 368,725 368,670 368,189 370,183 370,397 371,475 370,821 -0.37%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.35% 7.80% 4.05% 5.36% 3.36% 2.87% 1.84% -
ROE 10.37% 9.84% 4.61% 7.06% 4.67% 4.31% 2.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 270.58 266.20 240.08 274.99 279.14 297.57 317.54 -10.09%
EPS 22.60 20.76 9.72 14.75 9.39 8.54 5.84 145.88%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.18 2.11 2.11 2.09 2.01 1.98 1.98 6.60%
Adjusted Per Share Value based on latest NOSH - 381,860
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 262.55 258.27 232.62 267.89 272.08 290.90 309.87 -10.43%
EPS 21.93 20.14 9.42 14.37 9.15 8.35 5.70 144.93%
DPS 0.00 0.00 0.00 7.79 0.00 0.00 0.00 -
NAPS 2.1153 2.0471 2.0444 2.036 1.9592 1.9356 1.9322 6.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.93 1.28 1.38 1.09 0.925 1.02 0.97 -
P/RPS 0.71 0.48 0.57 0.40 0.33 0.34 0.31 73.49%
P/EPS 8.54 6.17 14.20 7.39 9.85 11.94 16.61 -35.74%
EY 11.71 16.22 7.04 13.53 10.15 8.37 6.02 55.63%
DY 0.00 0.00 0.00 7.34 0.00 0.00 0.00 -
P/NAPS 0.89 0.61 0.65 0.52 0.46 0.52 0.49 48.70%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 16/11/16 19/08/16 16/05/16 22/02/16 16/11/15 14/08/15 08/05/15 -
Price 1.99 1.50 1.43 1.28 1.02 1.00 0.995 -
P/RPS 0.74 0.56 0.60 0.47 0.37 0.34 0.31 78.33%
P/EPS 8.81 7.23 14.71 8.68 10.87 11.71 17.04 -35.50%
EY 11.36 13.84 6.80 11.52 9.20 8.54 5.87 55.10%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.68 0.61 0.51 0.51 0.50 48.90%

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