[CSCSTEL] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.86%
YoY- 203.27%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,708,343 1,513,226 1,474,115 1,309,295 1,414,794 1,211,720 1,080,042 35.86%
PBT 101,491 99,936 114,277 92,151 94,922 71,708 46,570 68.33%
Tax -23,541 -23,621 -28,187 -23,499 -23,515 -17,890 -9,572 82.50%
NP 77,950 76,315 86,090 68,652 71,407 53,818 36,998 64.57%
-
NP to SH 77,950 76,315 86,090 68,652 71,407 53,818 36,998 64.57%
-
Tax Rate 23.20% 23.64% 24.67% 25.50% 24.77% 24.95% 20.55% -
Total Cost 1,630,393 1,436,911 1,388,025 1,240,643 1,343,387 1,157,902 1,043,044 34.79%
-
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 51,702 51,702 51,702 25,851 25,851 25,851 25,851 58.94%
Div Payout % 66.33% 67.75% 60.06% 37.66% 36.20% 48.03% 69.87% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 875,240 912,171 901,092 860,468 853,082 860,468 838,310 2.92%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.56% 5.04% 5.84% 5.24% 5.05% 4.44% 3.43% -
ROE 8.91% 8.37% 9.55% 7.98% 8.37% 6.25% 4.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 462.59 409.76 399.16 354.53 383.10 328.11 292.46 35.86%
EPS 21.11 20.66 23.31 18.59 19.34 14.57 10.02 64.56%
DPS 14.00 14.00 14.00 7.00 7.00 7.00 7.00 58.94%
NAPS 2.37 2.47 2.44 2.33 2.31 2.33 2.27 2.92%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 449.56 398.22 387.93 344.55 372.31 318.87 284.22 35.86%
EPS 20.51 20.08 22.66 18.07 18.79 14.16 9.74 64.51%
DPS 13.61 13.61 13.61 6.80 6.80 6.80 6.80 59.01%
NAPS 2.3033 2.4005 2.3713 2.2644 2.245 2.2644 2.2061 2.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.15 1.64 1.24 1.30 1.33 1.43 1.35 -
P/RPS 0.25 0.40 0.31 0.37 0.35 0.44 0.46 -33.47%
P/EPS 5.45 7.94 5.32 6.99 6.88 9.81 13.48 -45.41%
EY 18.35 12.60 18.80 14.30 14.54 10.19 7.42 83.17%
DY 12.17 8.54 11.29 5.38 5.26 4.90 5.19 76.77%
P/NAPS 0.49 0.66 0.51 0.56 0.58 0.61 0.59 -11.67%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 27/05/22 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 -
Price 1.19 1.62 1.37 1.27 1.39 1.78 1.33 -
P/RPS 0.26 0.40 0.34 0.36 0.36 0.54 0.45 -30.69%
P/EPS 5.64 7.84 5.88 6.83 7.19 12.21 13.28 -43.58%
EY 17.74 12.76 17.02 14.64 13.91 8.19 7.53 77.33%
DY 11.76 8.64 10.22 5.51 5.04 3.93 5.26 71.23%
P/NAPS 0.50 0.66 0.56 0.55 0.60 0.76 0.59 -10.47%

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