[CSCSTEL] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 70.71%
YoY- 1205.99%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 455,060 1,474,115 941,766 740,430 415,949 1,080,042 712,513 -25.85%
PBT 15,818 114,276 63,492 50,317 30,159 46,572 17,913 -7.96%
Tax -3,766 -28,187 -16,267 -13,057 -8,332 -9,572 -2,340 37.37%
NP 12,052 86,089 47,225 37,260 21,827 37,000 15,573 -15.72%
-
NP to SH 12,052 86,089 47,225 37,260 21,827 37,000 15,573 -15.72%
-
Tax Rate 23.81% 24.67% 25.62% 25.95% 27.63% 20.55% 13.06% -
Total Cost 443,008 1,388,026 894,541 703,170 394,122 1,043,042 696,940 -26.09%
-
Net Worth 912,171 901,092 860,468 853,082 860,468 838,310 816,153 7.70%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 51,702 - - - 25,851 - -
Div Payout % - 60.06% - - - 69.87% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 912,171 901,092 860,468 853,082 860,468 838,310 816,153 7.70%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.65% 5.84% 5.01% 5.03% 5.25% 3.43% 2.19% -
ROE 1.32% 9.55% 5.49% 4.37% 2.54% 4.41% 1.91% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 123.22 399.16 255.01 200.50 112.63 292.46 192.94 -25.85%
EPS 3.26 23.31 12.79 10.09 5.91 10.02 4.22 -15.82%
DPS 0.00 14.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.47 2.44 2.33 2.31 2.33 2.27 2.21 7.70%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 119.75 387.93 247.83 194.85 109.46 284.22 187.50 -25.85%
EPS 3.17 22.66 12.43 9.81 5.74 9.74 4.10 -15.77%
DPS 0.00 13.61 0.00 0.00 0.00 6.80 0.00 -
NAPS 2.4005 2.3713 2.2644 2.245 2.2644 2.2061 2.1478 7.70%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.64 1.24 1.30 1.33 1.43 1.35 0.82 -
P/RPS 1.33 0.31 0.51 0.66 1.27 0.46 0.43 112.43%
P/EPS 50.25 5.32 10.17 13.18 24.19 13.47 19.45 88.39%
EY 1.99 18.80 9.84 7.59 4.13 7.42 5.14 -46.91%
DY 0.00 11.29 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.66 0.51 0.56 0.58 0.61 0.59 0.37 47.13%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 -
Price 1.62 1.37 1.27 1.39 1.78 1.33 0.965 -
P/RPS 1.31 0.34 0.50 0.69 1.58 0.45 0.50 90.16%
P/EPS 49.64 5.88 9.93 13.78 30.12 13.27 22.88 67.67%
EY 2.01 17.02 10.07 7.26 3.32 7.53 4.37 -40.44%
DY 0.00 10.22 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.66 0.56 0.55 0.60 0.76 0.59 0.44 31.06%

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