[CSCSTEL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 124.08%
YoY- 172.65%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 944,596 1,017,982 1,036,953 1,068,580 1,073,470 1,048,470 1,070,068 -7.97%
PBT 73,611 69,449 21,116 5,731 -19,238 -27,022 -13,471 -
Tax -15,477 -14,848 -4,052 -2,004 3,759 5,757 2,282 -
NP 58,134 54,601 17,064 3,727 -15,479 -21,265 -11,189 -
-
NP to SH 58,134 54,601 17,064 3,727 -15,479 -21,265 -11,189 -
-
Tax Rate 21.03% 21.38% 19.19% 34.97% - - - -
Total Cost 886,462 963,381 1,019,889 1,064,853 1,088,949 1,069,735 1,081,257 -12.39%
-
Net Worth 776,879 798,089 741,160 733,583 734,227 726,893 739,853 3.30%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 30,548 30,548 11,125 11,125 11,125 11,125 25,682 12.25%
Div Payout % 52.55% 55.95% 65.20% 298.52% 0.00% 0.00% 0.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 776,879 798,089 741,160 733,583 734,227 726,893 739,853 3.30%
NOSH 368,189 381,860 368,736 370,496 370,821 370,864 371,785 -0.64%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.15% 5.36% 1.65% 0.35% -1.44% -2.03% -1.05% -
ROE 7.48% 6.84% 2.30% 0.51% -2.11% -2.93% -1.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 256.55 266.58 281.22 288.42 289.48 282.71 287.82 -7.37%
EPS 15.79 14.30 4.63 1.01 -4.17 -5.73 -3.01 -
DPS 8.30 8.00 3.00 3.00 3.00 3.00 7.00 12.01%
NAPS 2.11 2.09 2.01 1.98 1.98 1.96 1.99 3.97%
Adjusted Per Share Value based on latest NOSH - 370,496
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 248.58 267.89 272.88 281.21 282.49 275.91 281.60 -7.97%
EPS 15.30 14.37 4.49 0.98 -4.07 -5.60 -2.94 -
DPS 8.04 8.04 2.93 2.93 2.93 2.93 6.76 12.24%
NAPS 2.0444 2.1002 1.9504 1.9305 1.9322 1.9129 1.947 3.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.09 0.925 1.02 0.97 1.01 1.15 -
P/RPS 0.54 0.41 0.33 0.35 0.34 0.36 0.40 22.12%
P/EPS 8.74 7.62 19.99 101.40 -23.24 -17.61 -38.21 -
EY 11.44 13.12 5.00 0.99 -4.30 -5.68 -2.62 -
DY 6.01 7.34 3.24 2.94 3.09 2.97 6.09 -0.87%
P/NAPS 0.65 0.52 0.46 0.52 0.49 0.52 0.58 7.88%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 22/02/16 16/11/15 14/08/15 08/05/15 09/02/15 21/11/14 -
Price 1.43 1.28 1.02 1.00 0.995 1.00 1.11 -
P/RPS 0.56 0.48 0.36 0.35 0.34 0.35 0.39 27.24%
P/EPS 9.06 8.95 22.04 99.41 -23.84 -17.44 -36.88 -
EY 11.04 11.17 4.54 1.01 -4.20 -5.73 -2.71 -
DY 5.80 6.25 2.94 3.00 3.02 3.00 6.31 -5.45%
P/NAPS 0.68 0.61 0.51 0.51 0.50 0.51 0.56 13.80%

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