[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.94%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,026,842 690,251 347,718 1,323,259 956,072 630,393 309,855 122.11%
PBT 30,859 27,093 13,581 76,079 56,756 40,846 22,004 25.26%
Tax -6,888 -6,102 -2,992 -16,269 -11,767 -9,899 -5,498 16.19%
NP 23,971 20,991 10,589 59,810 44,989 30,947 16,506 28.21%
-
NP to SH 23,971 20,991 10,589 59,810 44,989 30,947 16,506 28.21%
-
Tax Rate 22.32% 22.52% 22.03% 21.38% 20.73% 24.23% 24.99% -
Total Cost 1,002,871 669,260 337,129 1,263,449 911,083 599,446 293,349 126.76%
-
Net Worth 805,074 801,381 808,767 819,846 805,074 790,302 827,126 -1.78%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 36,930 - - - -
Div Payout % - - - 61.75% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 805,074 801,381 808,767 819,846 805,074 790,302 827,126 -1.78%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.33% 3.04% 3.05% 4.52% 4.71% 4.91% 5.33% -
ROE 2.98% 2.62% 1.31% 7.30% 5.59% 3.92% 2.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 278.05 186.91 94.16 358.32 258.89 170.70 83.91 122.10%
EPS 6.49 5.68 2.87 16.20 12.18 8.38 4.47 28.19%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.18 2.17 2.19 2.22 2.18 2.14 2.24 -1.79%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 270.22 181.65 91.50 348.23 251.60 165.89 81.54 122.11%
EPS 6.31 5.52 2.79 15.74 11.84 8.14 4.34 28.31%
DPS 0.00 0.00 0.00 9.72 0.00 0.00 0.00 -
NAPS 2.1186 2.1089 2.1283 2.1575 2.1186 2.0797 2.1766 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.20 1.30 1.37 1.54 1.72 1.80 1.78 -
P/RPS 0.43 0.70 1.46 0.43 0.66 1.05 2.12 -65.44%
P/EPS 18.49 22.87 47.78 9.51 14.12 21.48 39.82 -40.00%
EY 5.41 4.37 2.09 10.52 7.08 4.66 2.51 66.78%
DY 0.00 0.00 0.00 6.49 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.63 0.69 0.79 0.84 0.79 -21.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 17/08/18 31/05/18 12/02/18 24/11/17 25/08/17 26/05/17 -
Price 1.10 1.32 1.35 1.51 1.71 1.69 2.06 -
P/RPS 0.40 0.71 1.43 0.42 0.66 0.99 2.45 -70.09%
P/EPS 16.95 23.22 47.08 9.32 14.04 20.17 46.08 -48.63%
EY 5.90 4.31 2.12 10.73 7.12 4.96 2.17 94.68%
DY 0.00 0.00 0.00 6.62 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.62 0.68 0.78 0.79 0.92 -33.37%

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