[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -3.95%
YoY- -26.65%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 284,032 269,125 251,538 286,028 243,762 225,717 213,866 20.76%
PBT 5,764 8,924 11,702 11,776 10,555 7,342 10,298 -32.01%
Tax -1,101 -2,816 -3,998 -2,972 -2,885 -2,241 6 -
NP 4,663 6,108 7,704 8,804 7,670 5,101 10,304 -40.97%
-
NP to SH 4,882 6,226 7,832 8,916 9,283 5,204 10,408 -39.54%
-
Tax Rate 19.10% 31.56% 34.17% 25.24% 27.33% 30.52% -0.06% -
Total Cost 279,369 263,017 243,834 277,224 236,092 220,616 203,562 23.42%
-
Net Worth 142,116 143,436 141,849 141,177 140,002 135,016 136,290 2.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 142,116 143,436 141,849 141,177 140,002 135,016 136,290 2.82%
NOSH 128,032 128,032 128,032 128,032 128,032 128,032 128,032 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.64% 2.27% 3.06% 3.08% 3.15% 2.26% 4.82% -
ROE 3.44% 4.34% 5.52% 6.32% 6.63% 3.85% 7.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 223.84 212.02 198.61 224.89 191.52 177.21 167.90 21.06%
EPS 3.85 4.91 6.16 7.00 6.12 4.08 8.18 -39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.12 1.11 1.10 1.06 1.07 3.08%
Adjusted Per Share Value based on latest NOSH - 128,032
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 183.65 174.01 162.64 184.94 157.61 145.95 138.28 20.76%
EPS 3.16 4.03 5.06 5.76 6.00 3.36 6.73 -39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9189 0.9274 0.9172 0.9128 0.9052 0.873 0.8812 2.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.25 0.355 0.365 0.43 0.50 0.64 0.60 -
P/RPS 0.11 0.17 0.18 0.19 0.26 0.36 0.36 -54.53%
P/EPS 6.50 7.24 5.90 6.13 6.86 15.66 7.34 -7.76%
EY 15.39 13.82 16.94 16.30 14.59 6.38 13.62 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.33 0.39 0.45 0.60 0.56 -46.26%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 30/08/18 30/05/18 26/02/18 27/11/17 24/08/17 -
Price 0.27 0.31 0.385 0.38 0.475 0.70 0.58 -
P/RPS 0.12 0.15 0.19 0.17 0.25 0.40 0.35 -50.91%
P/EPS 7.02 6.32 6.23 5.42 6.51 17.13 7.10 -0.75%
EY 14.25 15.82 16.06 18.45 15.36 5.84 14.09 0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.34 0.34 0.43 0.66 0.54 -41.67%

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