[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 137.59%
YoY- 6.31%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 941,766 740,430 415,949 1,080,042 712,513 405,678 284,271 122.07%
PBT 63,492 50,317 30,159 46,572 17,913 1,967 5,021 441.93%
Tax -16,267 -13,057 -8,332 -9,572 -2,340 886 -14 10904.96%
NP 47,225 37,260 21,827 37,000 15,573 2,853 5,007 345.79%
-
NP to SH 47,225 37,260 21,827 37,000 15,573 2,853 5,007 345.79%
-
Tax Rate 25.62% 25.95% 27.63% 20.55% 13.06% -45.04% 0.28% -
Total Cost 894,541 703,170 394,122 1,043,042 696,940 402,825 279,264 117.14%
-
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 25,851 - - - -
Div Payout % - - - 69.87% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 860,468 853,082 860,468 838,310 816,153 801,381 855,000 0.42%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.01% 5.03% 5.25% 3.43% 2.19% 0.70% 1.76% -
ROE 5.49% 4.37% 2.54% 4.41% 1.91% 0.36% 0.59% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 255.01 200.50 112.63 292.46 192.94 109.85 74.81 126.32%
EPS 12.79 10.09 5.91 10.02 4.22 0.77 1.36 344.93%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.33 2.31 2.33 2.27 2.21 2.17 2.25 2.35%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 247.83 194.85 109.46 284.22 187.50 106.76 74.81 122.06%
EPS 12.43 9.81 5.74 9.74 4.10 0.75 1.36 336.55%
DPS 0.00 0.00 0.00 6.80 0.00 0.00 0.00 -
NAPS 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 2.25 0.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.30 1.33 1.43 1.35 0.82 0.805 0.605 -
P/RPS 0.51 0.66 1.27 0.46 0.43 0.73 0.81 -26.51%
P/EPS 10.17 13.18 24.19 13.47 19.45 104.20 45.92 -63.36%
EY 9.84 7.59 4.13 7.42 5.14 0.96 2.18 172.87%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.61 0.59 0.37 0.37 0.27 62.56%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 18/05/20 -
Price 1.27 1.39 1.78 1.33 0.965 0.84 0.755 -
P/RPS 0.50 0.69 1.58 0.45 0.50 0.76 1.01 -37.39%
P/EPS 9.93 13.78 30.12 13.27 22.88 108.73 57.30 -68.88%
EY 10.07 7.26 3.32 7.53 4.37 0.92 1.75 220.77%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.76 0.59 0.44 0.39 0.34 37.76%

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