[CSCSTEL] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
16-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 357.85%
YoY- 252.51%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,394,029 1,242,989 990,820 1,036,953 1,070,068 1,128,194 1,134,268 3.49%
PBT 50,182 64,607 110,374 21,116 -13,471 44,504 30,470 8.66%
Tax -11,390 -13,428 -19,349 -4,052 2,282 -10,897 -10,146 1.94%
NP 38,792 51,179 91,025 17,064 -11,189 33,607 20,324 11.36%
-
NP to SH 38,792 51,179 91,025 17,064 -11,189 33,607 20,324 11.36%
-
Tax Rate 22.70% 20.78% 17.53% 19.19% - 24.49% 33.30% -
Total Cost 1,355,237 1,191,810 899,795 1,019,889 1,081,257 1,094,587 1,113,944 3.32%
-
Net Worth 805,074 805,074 804,045 741,160 739,853 773,022 768,067 0.78%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 36,930 - 30,548 11,125 25,682 26,057 26,243 5.85%
Div Payout % 95.20% - 33.56% 65.20% 0.00% 77.54% 129.13% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 805,074 805,074 804,045 741,160 739,853 773,022 768,067 0.78%
NOSH 380,000 380,000 368,827 368,736 371,785 371,645 372,848 0.31%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.78% 4.12% 9.19% 1.65% -1.05% 2.98% 1.79% -
ROE 4.82% 6.36% 11.32% 2.30% -1.51% 4.35% 2.65% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 377.48 336.58 268.64 281.22 287.82 303.57 304.22 3.65%
EPS 10.50 13.86 24.68 4.63 -3.01 9.04 5.45 11.54%
DPS 10.00 0.00 8.28 3.00 7.00 7.00 7.00 6.12%
NAPS 2.18 2.18 2.18 2.01 1.99 2.08 2.06 0.94%
Adjusted Per Share Value based on latest NOSH - 368,736
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 366.85 327.10 260.74 272.88 281.60 296.89 298.49 3.49%
EPS 10.21 13.47 23.95 4.49 -2.94 8.84 5.35 11.36%
DPS 9.72 0.00 8.04 2.93 6.76 6.86 6.91 5.84%
NAPS 2.1186 2.1186 2.1159 1.9504 1.947 2.0343 2.0212 0.78%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.20 1.72 1.93 0.925 1.15 1.28 1.18 -
P/RPS 0.32 0.51 0.72 0.33 0.40 0.42 0.39 -3.24%
P/EPS 11.42 12.41 7.82 19.99 -38.21 14.15 21.65 -10.10%
EY 8.75 8.06 12.79 5.00 -2.62 7.06 4.62 11.22%
DY 8.33 0.00 4.29 3.24 6.09 5.47 5.93 5.82%
P/NAPS 0.55 0.79 0.89 0.46 0.58 0.62 0.57 -0.59%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 16/11/16 16/11/15 21/11/14 08/11/13 09/11/12 -
Price 1.10 1.71 1.99 1.02 1.11 1.36 1.23 -
P/RPS 0.29 0.51 0.74 0.36 0.39 0.45 0.40 -5.21%
P/EPS 10.47 12.34 8.06 22.04 -36.88 15.04 22.56 -12.00%
EY 9.55 8.10 12.40 4.54 -2.71 6.65 4.43 13.65%
DY 9.09 0.00 4.16 2.94 6.31 5.15 5.69 8.11%
P/NAPS 0.50 0.78 0.91 0.51 0.56 0.65 0.60 -2.99%

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