[CSCSTEL] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 45.46%
YoY- 52.88%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,474,115 1,309,295 1,414,794 1,211,720 1,080,042 1,046,903 1,093,739 21.94%
PBT 114,277 92,151 94,922 71,708 46,570 26,639 23,480 186.36%
Tax -28,187 -23,499 -23,515 -17,890 -9,572 -4,002 -3,035 340.04%
NP 86,090 68,652 71,407 53,818 36,998 22,637 20,445 160.07%
-
NP to SH 86,090 68,652 71,407 53,818 36,998 22,637 20,445 160.07%
-
Tax Rate 24.67% 25.50% 24.77% 24.95% 20.55% 15.02% 12.93% -
Total Cost 1,388,025 1,240,643 1,343,387 1,157,902 1,043,044 1,024,266 1,073,294 18.64%
-
Net Worth 901,092 860,468 853,082 860,468 838,310 816,153 801,381 8.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 51,702 25,851 25,851 25,851 25,851 24,373 24,373 64.86%
Div Payout % 60.06% 37.66% 36.20% 48.03% 69.87% 107.67% 119.22% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 901,092 860,468 853,082 860,468 838,310 816,153 801,381 8.10%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.84% 5.24% 5.05% 4.44% 3.43% 2.16% 1.87% -
ROE 9.55% 7.98% 8.37% 6.25% 4.41% 2.77% 2.55% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 399.16 354.53 383.10 328.11 292.46 283.48 296.17 21.94%
EPS 23.31 18.59 19.34 14.57 10.02 6.13 5.54 159.94%
DPS 14.00 7.00 7.00 7.00 7.00 6.60 6.60 64.86%
NAPS 2.44 2.33 2.31 2.33 2.27 2.21 2.17 8.10%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 387.93 344.55 372.31 318.87 284.22 275.50 287.83 21.94%
EPS 22.66 18.07 18.79 14.16 9.74 5.96 5.38 160.12%
DPS 13.61 6.80 6.80 6.80 6.80 6.41 6.41 64.96%
NAPS 2.3713 2.2644 2.245 2.2644 2.2061 2.1478 2.1089 8.10%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.30 1.33 1.43 1.35 0.82 0.805 -
P/RPS 0.31 0.37 0.35 0.44 0.46 0.29 0.27 9.61%
P/EPS 5.32 6.99 6.88 9.81 13.48 13.38 14.54 -48.75%
EY 18.80 14.30 14.54 10.19 7.42 7.48 6.88 95.09%
DY 11.29 5.38 5.26 4.90 5.19 8.05 8.20 23.68%
P/NAPS 0.51 0.56 0.58 0.61 0.59 0.37 0.37 23.78%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 19/11/21 27/08/21 25/05/21 22/02/21 20/11/20 28/08/20 -
Price 1.37 1.27 1.39 1.78 1.33 0.965 0.84 -
P/RPS 0.34 0.36 0.36 0.54 0.45 0.34 0.28 13.77%
P/EPS 5.88 6.83 7.19 12.21 13.28 15.74 15.17 -46.74%
EY 17.02 14.64 13.91 8.19 7.53 6.35 6.59 87.91%
DY 10.22 5.51 5.04 3.93 5.26 6.84 7.86 19.07%
P/NAPS 0.56 0.55 0.60 0.76 0.59 0.44 0.39 27.19%

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