[CSCSTEL] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
13-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -24.54%
YoY- 25.8%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,242,989 1,174,885 1,124,061 1,035,197 990,820 955,984 944,596 20.06%
PBT 64,607 73,512 92,668 82,123 110,374 97,820 73,611 -8.32%
Tax -13,428 -12,143 -16,419 -13,433 -19,349 -20,813 -15,477 -9.02%
NP 51,179 61,369 76,249 68,690 91,025 77,007 58,134 -8.13%
-
NP to SH 51,179 61,369 76,249 68,690 91,025 77,007 58,134 -8.13%
-
Tax Rate 20.78% 16.52% 17.72% 16.36% 17.53% 21.28% 21.03% -
Total Cost 1,191,810 1,113,516 1,047,812 966,507 899,795 878,977 886,462 21.79%
-
Net Worth 805,074 790,302 827,126 807,453 804,045 778,205 776,879 2.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 30,548 30,548 30,548 -
Div Payout % - - - - 33.56% 39.67% 52.55% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 805,074 790,302 827,126 807,453 804,045 778,205 776,879 2.40%
NOSH 380,000 380,000 380,000 380,000 368,827 368,817 368,189 2.12%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.12% 5.22% 6.78% 6.64% 9.19% 8.06% 6.15% -
ROE 6.36% 7.77% 9.22% 8.51% 11.32% 9.90% 7.48% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 336.58 318.14 304.41 280.77 268.64 259.20 256.55 19.82%
EPS 13.86 16.62 20.65 18.63 24.68 20.88 15.79 -8.31%
DPS 0.00 0.00 0.00 0.00 8.28 8.28 8.30 -
NAPS 2.18 2.14 2.24 2.19 2.18 2.11 2.11 2.19%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 327.10 309.18 295.81 272.42 260.74 251.57 248.58 20.06%
EPS 13.47 16.15 20.07 18.08 23.95 20.27 15.30 -8.13%
DPS 0.00 0.00 0.00 0.00 8.04 8.04 8.04 -
NAPS 2.1186 2.0797 2.1766 2.1249 2.1159 2.0479 2.0444 2.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.72 1.80 1.78 2.15 1.93 1.28 1.38 -
P/RPS 0.51 0.57 0.58 0.77 0.72 0.49 0.54 -3.73%
P/EPS 12.41 10.83 8.62 11.54 7.82 6.13 8.74 26.30%
EY 8.06 9.23 11.60 8.67 12.79 16.31 11.44 -20.80%
DY 0.00 0.00 0.00 0.00 4.29 6.47 6.01 -
P/NAPS 0.79 0.84 0.79 0.98 0.89 0.61 0.65 13.87%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 13/02/17 16/11/16 19/08/16 16/05/16 -
Price 1.71 1.69 2.06 2.11 1.99 1.50 1.43 -
P/RPS 0.51 0.53 0.68 0.75 0.74 0.58 0.56 -6.03%
P/EPS 12.34 10.17 9.98 11.33 8.06 7.18 9.06 22.85%
EY 8.10 9.83 10.02 8.83 12.40 13.92 11.04 -18.63%
DY 0.00 0.00 0.00 0.00 4.16 5.52 5.80 -
P/NAPS 0.78 0.79 0.92 0.96 0.91 0.71 0.68 9.56%

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