[CSCSTEL] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 1.15%
YoY- 121.28%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,648,817 1,513,226 1,211,720 1,316,084 1,365,821 1,361,123 1,124,061 6.59%
PBT 22,363 99,936 71,708 42,637 18,557 67,656 92,668 -21.08%
Tax -4,082 -23,621 -17,890 -7,434 -2,648 -13,763 -16,419 -20.69%
NP 18,281 76,315 53,818 35,203 15,909 53,893 76,249 -21.17%
-
NP to SH 18,281 76,315 53,818 35,203 15,909 53,893 76,249 -21.17%
-
Tax Rate 18.25% 23.64% 24.95% 17.44% 14.27% 20.34% 17.72% -
Total Cost 1,630,536 1,436,911 1,157,902 1,280,881 1,349,912 1,307,230 1,047,812 7.64%
-
Net Worth 878,934 912,171 860,468 855,000 808,767 808,767 827,126 1.01%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 11,079 51,702 25,851 24,373 14,772 36,930 - -
Div Payout % 60.60% 67.75% 48.03% 69.24% 92.85% 68.52% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 878,934 912,171 860,468 855,000 808,767 808,767 827,126 1.01%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.11% 5.04% 4.44% 2.67% 1.16% 3.96% 6.78% -
ROE 2.08% 8.37% 6.25% 4.12% 1.97% 6.66% 9.22% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 446.47 409.76 328.11 346.34 369.84 368.57 304.41 6.58%
EPS 4.95 20.66 14.57 9.26 4.31 14.59 20.65 -21.17%
DPS 3.00 14.00 7.00 6.41 4.00 10.00 0.00 -
NAPS 2.38 2.47 2.33 2.25 2.19 2.19 2.24 1.01%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 433.90 398.22 318.87 346.34 359.43 358.19 295.81 6.59%
EPS 4.81 20.08 14.16 9.26 4.19 14.18 20.07 -21.17%
DPS 2.92 13.61 6.80 6.41 3.89 9.72 0.00 -
NAPS 2.313 2.4005 2.2644 2.25 2.1283 2.1283 2.1766 1.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.14 1.64 1.43 0.605 1.03 1.37 1.78 -
P/RPS 0.26 0.40 0.44 0.17 0.28 0.37 0.58 -12.51%
P/EPS 23.03 7.94 9.81 6.53 23.91 9.39 8.62 17.78%
EY 4.34 12.60 10.19 15.31 4.18 10.65 11.60 -15.10%
DY 2.63 8.54 4.90 10.60 3.88 7.30 0.00 -
P/NAPS 0.48 0.66 0.61 0.27 0.47 0.63 0.79 -7.96%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 27/05/22 25/05/21 18/05/20 24/05/19 31/05/18 26/05/17 -
Price 1.15 1.62 1.78 0.755 1.06 1.35 2.06 -
P/RPS 0.26 0.40 0.54 0.22 0.29 0.37 0.68 -14.79%
P/EPS 23.23 7.84 12.21 8.15 24.61 9.25 9.98 15.11%
EY 4.30 12.76 8.19 12.27 4.06 10.81 10.02 -13.14%
DY 2.61 8.64 3.93 8.50 3.77 7.41 0.00 -
P/NAPS 0.48 0.66 0.76 0.34 0.48 0.62 0.92 -10.27%

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