[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -17.49%
YoY- -75.39%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 182,286 188,078 199,832 221,789 224,924 204,856 231,096 -14.61%
PBT 9,073 10,680 13,696 9,075 10,824 13,710 13,396 -22.85%
Tax -3,129 -3,700 -3,784 -2,585 -2,956 -3,668 -3,296 -3.40%
NP 5,944 6,980 9,912 6,490 7,868 10,042 10,100 -29.75%
-
NP to SH 5,950 6,988 9,916 6,496 7,873 10,048 10,104 -29.72%
-
Tax Rate 34.49% 34.64% 27.63% 28.48% 27.31% 26.75% 24.60% -
Total Cost 176,342 181,098 189,920 215,299 217,056 194,814 220,996 -13.95%
-
Net Worth 18,565,554 187,000 184,310 182,964 175,659 176,960 174,358 2140.15%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,690 4,035 8,071 2,017 2,602 3,903 7,807 -50.81%
Div Payout % 45.22% 57.76% 81.40% 31.07% 33.05% 38.85% 77.27% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 18,565,554 187,000 184,310 182,964 175,659 176,960 174,358 2140.15%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.26% 3.71% 4.96% 2.93% 3.50% 4.90% 4.37% -
ROE 0.03% 3.74% 5.38% 3.55% 4.48% 5.68% 5.79% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 135.50 139.80 148.54 164.86 172.86 157.44 177.60 -16.49%
EPS 4.43 5.20 7.36 4.83 6.05 7.72 7.76 -31.15%
DPS 2.00 3.00 6.00 1.50 2.00 3.00 6.00 -51.89%
NAPS 138.00 1.39 1.37 1.36 1.35 1.36 1.34 2090.91%
Adjusted Per Share Value based on latest NOSH - 140,334
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 113.27 116.87 124.17 137.82 139.77 127.30 143.60 -14.61%
EPS 3.70 4.34 6.16 4.04 4.89 6.24 6.28 -29.69%
DPS 1.67 2.51 5.02 1.25 1.62 2.43 4.85 -50.84%
NAPS 115.3657 1.162 1.1453 1.1369 1.0915 1.0996 1.0835 2140.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.475 0.44 0.485 0.545 0.52 0.56 0.605 -
P/RPS 0.35 0.31 0.33 0.33 0.30 0.36 0.34 1.94%
P/EPS 10.74 8.47 6.58 11.29 8.59 7.25 7.79 23.84%
EY 9.31 11.81 15.20 8.86 11.64 13.79 12.84 -19.27%
DY 4.21 6.82 12.37 2.75 3.85 5.36 9.92 -43.49%
P/NAPS 0.00 0.32 0.35 0.40 0.39 0.41 0.45 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 23/08/23 31/05/23 23/02/23 30/11/22 24/08/22 30/05/22 -
Price 0.52 0.47 0.45 0.52 0.53 0.53 0.58 -
P/RPS 0.38 0.34 0.30 0.32 0.31 0.34 0.33 9.85%
P/EPS 11.76 9.05 6.11 10.77 8.76 6.86 7.47 35.29%
EY 8.51 11.05 16.38 9.29 11.42 14.57 13.39 -26.05%
DY 3.85 6.38 13.33 2.88 3.77 5.66 10.34 -48.21%
P/NAPS 0.00 0.34 0.33 0.38 0.39 0.39 0.43 -

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