[CSCSTEL] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 13.83%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,708,343 1,414,794 1,093,739 1,367,040 1,383,117 1,174,885 955,984 10.15%
PBT 101,491 94,922 23,480 21,147 62,326 73,512 97,820 0.61%
Tax -23,541 -23,515 -3,035 -3,037 -12,472 -12,143 -20,813 2.07%
NP 77,950 71,407 20,445 18,110 49,854 61,369 77,007 0.20%
-
NP to SH 77,950 71,407 20,445 18,110 49,854 61,369 77,007 0.20%
-
Tax Rate 23.20% 24.77% 12.93% 14.36% 20.01% 16.52% 21.28% -
Total Cost 1,630,393 1,343,387 1,073,294 1,348,930 1,333,263 1,113,516 878,977 10.84%
-
Net Worth 875,240 853,082 801,381 808,767 801,381 790,302 778,205 1.97%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 51,702 25,851 24,373 14,772 36,930 - 30,548 9.16%
Div Payout % 66.33% 36.20% 119.22% 81.57% 74.08% - 39.67% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 875,240 853,082 801,381 808,767 801,381 790,302 778,205 1.97%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 368,817 0.49%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.56% 5.05% 1.87% 1.32% 3.60% 5.22% 8.06% -
ROE 8.91% 8.37% 2.55% 2.24% 6.22% 7.77% 9.90% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 462.59 383.10 296.17 370.17 374.52 318.14 259.20 10.13%
EPS 21.11 19.34 5.54 4.90 13.50 16.62 20.88 0.18%
DPS 14.00 7.00 6.60 4.00 10.00 0.00 8.28 9.14%
NAPS 2.37 2.31 2.17 2.19 2.17 2.14 2.11 1.95%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 449.56 372.31 287.83 359.75 363.98 309.18 251.57 10.15%
EPS 20.51 18.79 5.38 4.77 13.12 16.15 20.27 0.19%
DPS 13.61 6.80 6.41 3.89 9.72 0.00 8.04 9.16%
NAPS 2.3033 2.245 2.1089 2.1283 2.1089 2.0797 2.0479 1.97%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.15 1.33 0.805 1.04 1.30 1.80 1.28 -
P/RPS 0.25 0.35 0.27 0.28 0.35 0.57 0.49 -10.60%
P/EPS 5.45 6.88 14.54 21.21 9.63 10.83 6.13 -1.93%
EY 18.35 14.54 6.88 4.72 10.38 9.23 16.31 1.98%
DY 12.17 5.26 8.20 3.85 7.69 0.00 6.47 11.09%
P/NAPS 0.49 0.58 0.37 0.47 0.60 0.84 0.61 -3.58%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 27/08/21 28/08/20 26/08/19 17/08/18 25/08/17 19/08/16 -
Price 1.19 1.39 0.84 1.01 1.32 1.69 1.50 -
P/RPS 0.26 0.36 0.28 0.27 0.35 0.53 0.58 -12.51%
P/EPS 5.64 7.19 15.17 20.60 9.78 10.17 7.18 -3.94%
EY 17.74 13.91 6.59 4.86 10.23 9.83 13.92 4.12%
DY 11.76 5.04 7.86 3.96 7.58 0.00 5.52 13.42%
P/NAPS 0.50 0.60 0.39 0.46 0.61 0.79 0.71 -5.67%

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