[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -61.73%
YoY- -64.48%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 221,789 224,924 204,856 231,096 231,681 218,128 213,746 2.48%
PBT 9,075 10,824 13,710 13,396 35,406 38,036 36,522 -60.37%
Tax -2,585 -2,956 -3,668 -3,296 -9,040 -10,413 -9,286 -57.26%
NP 6,490 7,868 10,042 10,100 26,366 27,622 27,236 -61.46%
-
NP to SH 6,496 7,873 10,048 10,104 26,400 27,646 27,260 -61.46%
-
Tax Rate 28.48% 27.31% 26.75% 24.60% 25.53% 27.38% 25.43% -
Total Cost 215,299 217,056 194,814 220,996 205,315 190,505 186,510 10.01%
-
Net Worth 182,964 175,659 176,960 174,358 171,755 166,551 160,045 9.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 2,017 2,602 3,903 7,807 - - - -
Div Payout % 31.07% 33.05% 38.85% 77.27% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 182,964 175,659 176,960 174,358 171,755 166,551 160,045 9.30%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.93% 3.50% 4.90% 4.37% 11.38% 12.66% 12.74% -
ROE 3.55% 4.48% 5.68% 5.79% 15.37% 16.60% 17.03% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 164.86 172.86 157.44 177.60 178.05 167.64 164.27 0.23%
EPS 4.83 6.05 7.72 7.76 20.29 21.25 20.94 -62.28%
DPS 1.50 2.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.36 1.34 1.32 1.28 1.23 6.90%
Adjusted Per Share Value based on latest NOSH - 140,334
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 143.41 145.43 132.46 149.42 149.80 141.04 138.21 2.48%
EPS 4.20 5.09 6.50 6.53 17.07 17.88 17.63 -61.46%
DPS 1.30 1.68 2.52 5.05 0.00 0.00 0.00 -
NAPS 1.183 1.1358 1.1442 1.1274 1.1106 1.0769 1.0348 9.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.545 0.52 0.56 0.605 0.60 0.635 0.655 -
P/RPS 0.33 0.30 0.36 0.34 0.34 0.38 0.40 -12.00%
P/EPS 11.29 8.59 7.25 7.79 2.96 2.99 3.13 134.64%
EY 8.86 11.64 13.79 12.84 33.82 33.46 31.99 -57.41%
DY 2.75 3.85 5.36 9.92 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.41 0.45 0.45 0.50 0.53 -17.06%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 30/11/22 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.52 0.53 0.53 0.58 0.61 0.625 0.70 -
P/RPS 0.32 0.31 0.34 0.33 0.34 0.37 0.43 -17.83%
P/EPS 10.77 8.76 6.86 7.47 3.01 2.94 3.34 117.79%
EY 9.29 11.42 14.57 13.39 33.26 34.00 29.93 -54.05%
DY 2.88 3.77 5.66 10.34 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.39 0.43 0.46 0.49 0.57 -23.62%

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