[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -4.51%
YoY- 323.14%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 224,924 204,856 231,096 231,681 218,128 213,746 210,728 4.43%
PBT 10,824 13,710 13,396 35,406 38,036 36,522 37,836 -56.55%
Tax -2,956 -3,668 -3,296 -9,040 -10,413 -9,286 -9,416 -53.77%
NP 7,868 10,042 10,100 26,366 27,622 27,236 28,420 -57.48%
-
NP to SH 7,873 10,048 10,104 26,400 27,646 27,260 28,444 -57.49%
-
Tax Rate 27.31% 26.75% 24.60% 25.53% 27.38% 25.43% 24.89% -
Total Cost 217,056 194,814 220,996 205,315 190,505 186,510 182,308 12.32%
-
Net Worth 175,659 176,960 174,358 171,755 166,551 160,045 156,141 8.16%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,602 3,903 7,807 - - - - -
Div Payout % 33.05% 38.85% 77.27% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 175,659 176,960 174,358 171,755 166,551 160,045 156,141 8.16%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.50% 4.90% 4.37% 11.38% 12.66% 12.74% 13.49% -
ROE 4.48% 5.68% 5.79% 15.37% 16.60% 17.03% 18.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 172.86 157.44 177.60 178.05 167.64 164.27 161.95 4.43%
EPS 6.05 7.72 7.76 20.29 21.25 20.94 21.88 -57.52%
DPS 2.00 3.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.36 1.34 1.32 1.28 1.23 1.20 8.16%
Adjusted Per Share Value based on latest NOSH - 140,334
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 139.77 127.30 143.60 143.97 135.54 132.82 130.95 4.43%
EPS 4.89 6.24 6.28 16.40 17.18 16.94 17.68 -57.51%
DPS 1.62 2.43 4.85 0.00 0.00 0.00 0.00 -
NAPS 1.0915 1.0996 1.0835 1.0673 1.0349 0.9945 0.9703 8.15%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.52 0.56 0.605 0.60 0.635 0.655 0.535 -
P/RPS 0.30 0.36 0.34 0.34 0.38 0.40 0.33 -6.15%
P/EPS 8.59 7.25 7.79 2.96 2.99 3.13 2.45 130.61%
EY 11.64 13.79 12.84 33.82 33.46 31.99 40.86 -56.67%
DY 3.85 5.36 9.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.45 0.45 0.50 0.53 0.45 -9.09%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 20/05/21 -
Price 0.53 0.53 0.58 0.61 0.625 0.70 0.58 -
P/RPS 0.31 0.34 0.33 0.34 0.37 0.43 0.36 -9.47%
P/EPS 8.76 6.86 7.47 3.01 2.94 3.34 2.65 121.74%
EY 11.42 14.57 13.39 33.26 34.00 29.93 37.69 -54.85%
DY 3.77 5.66 10.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.43 0.46 0.49 0.57 0.48 -12.91%

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