[CSCSTEL] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 32.46%
YoY- 1966.19%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,124,061 1,035,197 990,820 955,984 944,596 1,017,982 1,036,953 5.51%
PBT 92,668 82,123 110,374 97,820 73,611 69,449 21,116 167.80%
Tax -16,419 -13,433 -19,349 -20,813 -15,477 -14,848 -4,052 153.95%
NP 76,249 68,690 91,025 77,007 58,134 54,601 17,064 171.04%
-
NP to SH 76,249 68,690 91,025 77,007 58,134 54,601 17,064 171.04%
-
Tax Rate 17.72% 16.36% 17.53% 21.28% 21.03% 21.38% 19.19% -
Total Cost 1,047,812 966,507 899,795 878,977 886,462 963,381 1,019,889 1.81%
-
Net Worth 827,126 807,453 804,045 778,205 776,879 798,089 741,160 7.58%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 30,548 30,548 30,548 30,548 11,125 -
Div Payout % - - 33.56% 39.67% 52.55% 55.95% 65.20% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 827,126 807,453 804,045 778,205 776,879 798,089 741,160 7.58%
NOSH 380,000 380,000 368,827 368,817 368,189 381,860 368,736 2.02%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.78% 6.64% 9.19% 8.06% 6.15% 5.36% 1.65% -
ROE 9.22% 8.51% 11.32% 9.90% 7.48% 6.84% 2.30% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 304.41 280.77 268.64 259.20 256.55 266.58 281.22 5.41%
EPS 20.65 18.63 24.68 20.88 15.79 14.30 4.63 170.70%
DPS 0.00 0.00 8.28 8.28 8.30 8.00 3.00 -
NAPS 2.24 2.19 2.18 2.11 2.11 2.09 2.01 7.48%
Adjusted Per Share Value based on latest NOSH - 368,817
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 295.81 272.42 260.74 251.57 248.58 267.89 272.88 5.52%
EPS 20.07 18.08 23.95 20.27 15.30 14.37 4.49 171.10%
DPS 0.00 0.00 8.04 8.04 8.04 8.04 2.93 -
NAPS 2.1766 2.1249 2.1159 2.0479 2.0444 2.1002 1.9504 7.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.78 2.15 1.93 1.28 1.38 1.09 0.925 -
P/RPS 0.58 0.77 0.72 0.49 0.54 0.41 0.33 45.58%
P/EPS 8.62 11.54 7.82 6.13 8.74 7.62 19.99 -42.89%
EY 11.60 8.67 12.79 16.31 11.44 13.12 5.00 75.16%
DY 0.00 0.00 4.29 6.47 6.01 7.34 3.24 -
P/NAPS 0.79 0.98 0.89 0.61 0.65 0.52 0.46 43.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 13/02/17 16/11/16 19/08/16 16/05/16 22/02/16 16/11/15 -
Price 2.06 2.11 1.99 1.50 1.43 1.28 1.02 -
P/RPS 0.68 0.75 0.74 0.58 0.56 0.48 0.36 52.74%
P/EPS 9.98 11.33 8.06 7.18 9.06 8.95 22.04 -41.00%
EY 10.02 8.83 12.40 13.92 11.04 11.17 4.54 69.43%
DY 0.00 0.00 4.16 5.52 5.80 6.25 2.94 -
P/NAPS 0.92 0.96 0.91 0.71 0.68 0.61 0.51 48.13%

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