[CSCSTEL] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 124.08%
YoY- 172.65%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,383,117 1,174,885 955,984 1,068,580 1,073,161 1,177,345 1,148,268 3.14%
PBT 62,326 73,512 97,820 5,731 -6,544 48,685 20,508 20.34%
Tax -12,472 -12,143 -20,813 -2,004 1,414 -11,862 -5,113 16.01%
NP 49,854 61,369 77,007 3,727 -5,130 36,823 15,395 21.62%
-
NP to SH 49,854 61,369 77,007 3,727 -5,130 36,823 15,395 21.62%
-
Tax Rate 20.01% 16.52% 21.28% 34.97% - 24.36% 24.93% -
Total Cost 1,333,263 1,113,516 878,977 1,064,853 1,078,291 1,140,522 1,132,873 2.75%
-
Net Worth 801,381 790,302 778,205 733,583 741,634 774,851 761,861 0.84%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 36,930 - 30,548 11,125 25,682 26,057 26,243 5.85%
Div Payout % 74.08% - 39.67% 298.52% 0.00% 70.76% 170.47% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 801,381 790,302 778,205 733,583 741,634 774,851 761,861 0.84%
NOSH 380,000 380,000 368,817 370,496 372,680 372,524 373,461 0.28%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.60% 5.22% 8.06% 0.35% -0.48% 3.13% 1.34% -
ROE 6.22% 7.77% 9.90% 0.51% -0.69% 4.75% 2.02% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 374.52 318.14 259.20 288.42 287.96 316.04 307.47 3.34%
EPS 13.50 16.62 20.88 1.01 -1.38 9.88 4.12 21.86%
DPS 10.00 0.00 8.28 3.00 7.00 7.00 7.00 6.12%
NAPS 2.17 2.14 2.11 1.98 1.99 2.08 2.04 1.03%
Adjusted Per Share Value based on latest NOSH - 370,496
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 363.98 309.18 251.57 281.21 282.41 309.83 302.18 3.14%
EPS 13.12 16.15 20.27 0.98 -1.35 9.69 4.05 21.63%
DPS 9.72 0.00 8.04 2.93 6.76 6.86 6.91 5.84%
NAPS 2.1089 2.0797 2.0479 1.9305 1.9517 2.0391 2.0049 0.84%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.30 1.80 1.28 1.02 1.20 1.28 1.26 -
P/RPS 0.35 0.57 0.49 0.35 0.42 0.41 0.41 -2.60%
P/EPS 9.63 10.83 6.13 101.40 -87.18 12.95 30.57 -17.50%
EY 10.38 9.23 16.31 0.99 -1.15 7.72 3.27 21.21%
DY 7.69 0.00 6.47 2.94 5.83 5.47 5.56 5.55%
P/NAPS 0.60 0.84 0.61 0.52 0.60 0.62 0.62 -0.54%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 25/08/17 19/08/16 14/08/15 05/08/14 02/08/13 17/08/12 -
Price 1.32 1.69 1.50 1.00 1.23 1.30 1.20 -
P/RPS 0.35 0.53 0.58 0.35 0.43 0.41 0.39 -1.78%
P/EPS 9.78 10.17 7.18 99.41 -89.36 13.15 29.11 -16.61%
EY 10.23 9.83 13.92 1.01 -1.12 7.60 3.44 19.90%
DY 7.58 0.00 5.52 3.00 5.69 5.38 5.83 4.46%
P/NAPS 0.61 0.79 0.71 0.51 0.62 0.63 0.59 0.55%

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