[CSCSTEL] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -27.33%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,513,226 1,211,720 1,316,084 1,365,821 1,361,123 1,124,061 944,596 8.16%
PBT 99,936 71,708 42,637 18,557 67,656 92,668 73,611 5.22%
Tax -23,621 -17,890 -7,434 -2,648 -13,763 -16,419 -15,477 7.29%
NP 76,315 53,818 35,203 15,909 53,893 76,249 58,134 4.63%
-
NP to SH 76,315 53,818 35,203 15,909 53,893 76,249 58,134 4.63%
-
Tax Rate 23.64% 24.95% 17.44% 14.27% 20.34% 17.72% 21.03% -
Total Cost 1,436,911 1,157,902 1,280,881 1,349,912 1,307,230 1,047,812 886,462 8.37%
-
Net Worth 912,171 860,468 855,000 808,767 808,767 827,126 776,879 2.71%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 51,702 25,851 24,373 14,772 36,930 - 30,548 9.16%
Div Payout % 67.75% 48.03% 69.24% 92.85% 68.52% - 52.55% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 912,171 860,468 855,000 808,767 808,767 827,126 776,879 2.71%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 368,189 0.52%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.04% 4.44% 2.67% 1.16% 3.96% 6.78% 6.15% -
ROE 8.37% 6.25% 4.12% 1.97% 6.66% 9.22% 7.48% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 409.76 328.11 346.34 369.84 368.57 304.41 256.55 8.11%
EPS 20.66 14.57 9.26 4.31 14.59 20.65 15.79 4.58%
DPS 14.00 7.00 6.41 4.00 10.00 0.00 8.30 9.09%
NAPS 2.47 2.33 2.25 2.19 2.19 2.24 2.11 2.65%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 398.22 318.87 346.34 359.43 358.19 295.81 248.58 8.16%
EPS 20.08 14.16 9.26 4.19 14.18 20.07 15.30 4.63%
DPS 13.61 6.80 6.41 3.89 9.72 0.00 8.04 9.16%
NAPS 2.4005 2.2644 2.25 2.1283 2.1283 2.1766 2.0444 2.71%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.64 1.43 0.605 1.03 1.37 1.78 1.38 -
P/RPS 0.40 0.44 0.17 0.28 0.37 0.58 0.54 -4.87%
P/EPS 7.94 9.81 6.53 23.91 9.39 8.62 8.74 -1.58%
EY 12.60 10.19 15.31 4.18 10.65 11.60 11.44 1.62%
DY 8.54 4.90 10.60 3.88 7.30 0.00 6.01 6.02%
P/NAPS 0.66 0.61 0.27 0.47 0.63 0.79 0.65 0.25%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 25/05/21 18/05/20 24/05/19 31/05/18 26/05/17 16/05/16 -
Price 1.62 1.78 0.755 1.06 1.35 2.06 1.43 -
P/RPS 0.40 0.54 0.22 0.29 0.37 0.68 0.56 -5.45%
P/EPS 7.84 12.21 8.15 24.61 9.25 9.98 9.06 -2.38%
EY 12.76 8.19 12.27 4.06 10.81 10.02 11.04 2.44%
DY 8.64 3.93 8.50 3.77 7.41 0.00 5.80 6.86%
P/NAPS 0.66 0.76 0.34 0.48 0.62 0.92 0.68 -0.49%

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