[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 9.9%
YoY- 25.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 956,072 630,393 309,855 1,035,197 748,281 490,706 220,991 165.27%
PBT 56,756 40,846 22,004 82,123 74,272 49,457 11,459 190.28%
Tax -11,767 -9,899 -5,498 -13,434 -11,773 -11,189 -2,512 179.69%
NP 44,989 30,947 16,506 68,689 62,499 38,268 8,947 193.21%
-
NP to SH 44,989 30,947 16,506 68,689 62,499 38,268 8,947 193.21%
-
Tax Rate 20.73% 24.23% 24.99% 16.36% 15.85% 22.62% 21.92% -
Total Cost 911,083 599,446 293,349 966,508 685,782 452,438 212,044 164.06%
-
Net Worth 805,074 790,302 827,126 807,453 803,821 777,894 776,879 2.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 805,074 790,302 827,126 807,453 803,821 777,894 776,879 2.40%
NOSH 380,000 380,000 380,000 380,000 368,725 368,670 368,189 2.12%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.71% 4.91% 5.33% 6.64% 8.35% 7.80% 4.05% -
ROE 5.59% 3.92% 2.00% 8.51% 7.78% 4.92% 1.15% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 258.89 170.70 83.91 280.77 202.94 133.10 60.02 164.74%
EPS 12.18 8.38 4.47 18.63 16.95 10.38 2.43 192.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.14 2.24 2.19 2.18 2.11 2.11 2.19%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 251.60 165.89 81.54 272.42 196.92 129.13 58.16 165.25%
EPS 11.84 8.14 4.34 18.08 16.45 10.07 2.35 193.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1186 2.0797 2.1766 2.1249 2.1153 2.0471 2.0444 2.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.72 1.80 1.78 2.15 1.93 1.28 1.38 -
P/RPS 0.66 1.05 2.12 0.77 0.95 0.96 2.30 -56.46%
P/EPS 14.12 21.48 39.82 11.54 11.39 12.33 56.79 -60.42%
EY 7.08 4.66 2.51 8.67 8.78 8.11 1.76 152.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.79 0.98 0.89 0.61 0.65 13.87%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 13/02/17 16/11/16 19/08/16 16/05/16 -
Price 1.71 1.69 2.06 2.11 1.99 1.50 1.43 -
P/RPS 0.66 0.99 2.45 0.75 0.98 1.13 2.38 -57.44%
P/EPS 14.04 20.17 46.08 11.33 11.74 14.45 58.85 -61.50%
EY 7.12 4.96 2.17 8.83 8.52 6.92 1.70 159.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.92 0.96 0.91 0.71 0.68 9.56%

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