[LSH] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[LSH] LIM SEONG HAI CAPITAL BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -30.55%
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
LSH's Result
LSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Revenue 242,812 163,305 130,868 67,416 83,222 48,124 44,986 75.41%
PBT 57,362 53,962 31,990 10,771 13,964 5,487 3,068 165.41%
Tax -14,028 -13,642 -7,120 -3,050 -2,846 -1,352 -104 412.84%
NP 43,334 40,320 24,870 7,721 11,118 4,135 2,964 144.52%
-
NP to SH 43,334 40,320 24,870 7,721 11,118 4,135 2,964 144.52%
-
Tax Rate 24.46% 25.28% 22.26% 28.32% 20.38% 24.64% 3.39% -
Total Cost 199,478 122,985 105,998 59,695 72,104 43,989 42,022 68.06%
-
Net Worth 92,745 77,870 55,413 38,781 26,670 27,545 0 -
Dividend
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Div 6,548 12,084 7,383 2,106 - - - -
Div Payout % 15.11% 29.97% 29.69% 27.28% - - - -
Equity
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Net Worth 92,745 77,870 55,413 38,781 26,670 27,545 0 -
NOSH 356,045 356,045 355,045 355,045 234,361 318,076 1,099 586.80%
Ratio Analysis
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
NP Margin 17.85% 24.69% 19.00% 11.45% 13.36% 8.59% 6.59% -
ROE 46.72% 51.78% 44.88% 19.91% 41.69% 15.01% 0.00% -
Per Share
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 68.23 45.95 37.22 21.12 35.51 15.13 4,089.72 -74.44%
EPS 12.18 11.34 7.08 2.31 4.74 1.30 269.46 -64.37%
DPS 1.84 3.40 2.10 0.66 0.00 0.00 0.00 -
NAPS 0.2606 0.2191 0.1576 0.1215 0.1138 0.0866 0.00 -
Adjusted Per Share Value based on latest NOSH - 355,045
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 34.38 23.12 18.53 9.54 11.78 6.81 6.37 75.41%
EPS 6.13 5.71 3.52 1.09 1.57 0.59 0.42 144.38%
DPS 0.93 1.71 1.05 0.30 0.00 0.00 0.00 -
NAPS 0.1313 0.1102 0.0784 0.0549 0.0378 0.039 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 31/03/23 30/09/22 31/03/22 30/09/21 - - - -
Price 0.80 0.48 0.50 0.35 0.00 0.00 0.00 -
P/RPS 1.17 1.04 1.34 1.66 0.00 0.00 0.00 -
P/EPS 6.57 4.23 7.07 14.47 0.00 0.00 0.00 -
EY 15.22 23.63 14.15 6.91 0.00 0.00 0.00 -
DY 2.30 7.08 4.20 1.89 0.00 0.00 0.00 -
P/NAPS 3.07 2.19 3.17 2.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 25/05/23 29/11/22 24/05/22 29/11/21 28/07/21 - - -
Price 0.88 0.49 0.55 0.40 0.00 0.00 0.00 -
P/RPS 1.29 1.07 1.48 1.89 0.00 0.00 0.00 -
P/EPS 7.23 4.32 7.78 16.54 0.00 0.00 0.00 -
EY 13.84 23.15 12.86 6.05 0.00 0.00 0.00 -
DY 2.09 6.94 3.82 1.65 0.00 0.00 0.00 -
P/NAPS 3.38 2.24 3.49 3.29 0.00 0.00 0.00 -

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