[CSCSTEL] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -30.98%
YoY- -21.63%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,502,201 1,648,817 1,698,631 1,870,263 1,708,343 1,513,226 1,474,115 1.26%
PBT 19,401 22,363 17,888 69,767 101,491 99,936 114,277 -69.43%
Tax -3,290 -4,082 -3,297 -15,965 -23,541 -23,621 -28,187 -76.21%
NP 16,111 18,281 14,591 53,802 77,950 76,315 86,090 -67.38%
-
NP to SH 16,111 18,281 14,591 53,802 77,950 76,315 86,090 -67.38%
-
Tax Rate 16.96% 18.25% 18.43% 22.88% 23.20% 23.64% 24.67% -
Total Cost 1,486,090 1,630,536 1,684,040 1,816,461 1,630,393 1,436,911 1,388,025 4.66%
-
Net Worth 882,627 878,934 860,468 860,468 875,240 912,171 901,092 -1.37%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,079 11,079 11,079 51,702 51,702 51,702 51,702 -64.29%
Div Payout % 68.77% 60.60% 75.93% 96.10% 66.33% 67.75% 60.06% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 882,627 878,934 860,468 860,468 875,240 912,171 901,092 -1.37%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.07% 1.11% 0.86% 2.88% 4.56% 5.04% 5.84% -
ROE 1.83% 2.08% 1.70% 6.25% 8.91% 8.37% 9.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 406.77 446.47 459.96 506.43 462.59 409.76 399.16 1.27%
EPS 4.36 4.95 3.95 14.57 21.11 20.66 23.31 -67.39%
DPS 3.00 3.00 3.00 14.00 14.00 14.00 14.00 -64.29%
NAPS 2.39 2.38 2.33 2.33 2.37 2.47 2.44 -1.37%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 395.32 433.90 447.01 492.17 449.56 398.22 387.93 1.26%
EPS 4.24 4.81 3.84 14.16 20.51 20.08 22.66 -67.38%
DPS 2.92 2.92 2.92 13.61 13.61 13.61 13.61 -64.26%
NAPS 2.3227 2.313 2.2644 2.2644 2.3033 2.4005 2.3713 -1.37%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.12 1.14 1.17 1.19 1.15 1.64 1.24 -
P/RPS 0.28 0.26 0.25 0.23 0.25 0.40 0.31 -6.57%
P/EPS 25.67 23.03 29.61 8.17 5.45 7.94 5.32 186.37%
EY 3.90 4.34 3.38 12.24 18.35 12.60 18.80 -65.05%
DY 2.68 2.63 2.56 11.76 12.17 8.54 11.29 -61.76%
P/NAPS 0.47 0.48 0.50 0.51 0.49 0.66 0.51 -5.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 19/05/23 17/02/23 21/11/22 30/08/22 27/05/22 21/02/22 -
Price 1.16 1.15 1.21 1.20 1.19 1.62 1.37 -
P/RPS 0.29 0.26 0.26 0.24 0.26 0.40 0.34 -10.08%
P/EPS 26.59 23.23 30.63 8.24 5.64 7.84 5.88 174.21%
EY 3.76 4.30 3.27 12.14 17.74 12.76 17.02 -63.55%
DY 2.59 2.61 2.48 11.67 11.76 8.64 10.22 -60.05%
P/NAPS 0.49 0.48 0.52 0.52 0.50 0.66 0.56 -8.53%

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