[CSCSTEL] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -41.92%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,211,720 1,080,042 1,046,903 1,093,739 1,316,084 1,363,006 1,384,120 -8.47%
PBT 71,708 46,570 26,639 23,480 42,637 43,448 30,168 78.01%
Tax -17,890 -9,572 -4,002 -3,035 -7,434 -8,645 -4,510 150.37%
NP 53,818 36,998 22,637 20,445 35,203 34,803 25,658 63.78%
-
NP to SH 53,818 36,998 22,637 20,445 35,203 34,803 25,658 63.78%
-
Tax Rate 24.95% 20.55% 15.02% 12.93% 17.44% 19.90% 14.95% -
Total Cost 1,157,902 1,043,044 1,024,266 1,073,294 1,280,881 1,328,203 1,358,462 -10.09%
-
Net Worth 860,468 838,310 816,153 801,381 855,000 823,539 819,846 3.27%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 25,851 25,851 24,373 24,373 24,373 24,373 14,772 45.17%
Div Payout % 48.03% 69.87% 107.67% 119.22% 69.24% 70.03% 57.57% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 860,468 838,310 816,153 801,381 855,000 823,539 819,846 3.27%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.44% 3.43% 2.16% 1.87% 2.67% 2.55% 1.85% -
ROE 6.25% 4.41% 2.77% 2.55% 4.12% 4.23% 3.13% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 328.11 292.46 283.48 296.17 346.34 369.08 374.80 -8.48%
EPS 14.57 10.02 6.13 5.54 9.26 9.42 6.95 63.72%
DPS 7.00 7.00 6.60 6.60 6.41 6.60 4.00 45.17%
NAPS 2.33 2.27 2.21 2.17 2.25 2.23 2.22 3.27%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 318.87 284.22 275.50 287.83 346.34 358.69 364.24 -8.47%
EPS 14.16 9.74 5.96 5.38 9.26 9.16 6.75 63.79%
DPS 6.80 6.80 6.41 6.41 6.41 6.41 3.89 45.06%
NAPS 2.2644 2.2061 2.1478 2.1089 2.25 2.1672 2.1575 3.27%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.43 1.35 0.82 0.805 0.605 1.06 1.01 -
P/RPS 0.44 0.46 0.29 0.27 0.17 0.29 0.27 38.44%
P/EPS 9.81 13.48 13.38 14.54 6.53 11.25 14.54 -23.05%
EY 10.19 7.42 7.48 6.88 15.31 8.89 6.88 29.90%
DY 4.90 5.19 8.05 8.20 10.60 6.23 3.96 15.24%
P/NAPS 0.61 0.59 0.37 0.37 0.27 0.48 0.45 22.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 22/02/21 20/11/20 28/08/20 18/05/20 28/02/20 22/11/19 -
Price 1.78 1.33 0.965 0.84 0.755 1.06 1.05 -
P/RPS 0.54 0.45 0.34 0.28 0.22 0.29 0.28 54.87%
P/EPS 12.21 13.28 15.74 15.17 8.15 11.25 15.11 -13.23%
EY 8.19 7.53 6.35 6.59 12.27 8.89 6.62 15.22%
DY 3.93 5.26 6.84 7.86 8.50 6.23 3.81 2.08%
P/NAPS 0.76 0.59 0.44 0.39 0.34 0.48 0.47 37.72%

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