[LSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1008.5%
YoY- 49.62%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 106,873 52,682 217,860 159,975 99,246 60,146 297,340 -49.47%
PBT 18,261 9,459 8,674 3,382 228 625 -3,094 -
Tax -4,643 -2,354 -2,461 -664 6 11 12,332 -
NP 13,618 7,105 6,213 2,718 234 636 9,238 29.55%
-
NP to SH 13,630 7,111 6,239 2,738 247 642 9,330 28.77%
-
Tax Rate 25.43% 24.89% 28.37% 19.63% -2.63% -1.76% - -
Total Cost 93,255 45,577 211,647 157,257 99,012 59,510 288,102 -52.88%
-
Net Worth 160,045 156,141 150,340 147,726 150,089 151,351 150,748 4.07%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 1,960 - - - - -
Div Payout % - - 31.43% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 160,045 156,141 150,340 147,726 150,089 151,351 150,748 4.07%
NOSH 140,334 140,334 140,334 140,334 128,032 128,032 128,032 6.31%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.74% 13.49% 2.85% 1.70% 0.24% 1.06% 3.11% -
ROE 8.52% 4.55% 4.15% 1.85% 0.16% 0.42% 6.19% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 82.14 40.49 166.65 122.37 78.69 47.69 234.72 -50.37%
EPS 10.47 5.47 4.77 2.09 0.20 0.51 -1.66 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.15 1.13 1.19 1.20 1.19 2.23%
Adjusted Per Share Value based on latest NOSH - 140,334
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 69.10 34.06 140.87 103.44 64.17 38.89 192.26 -49.48%
EPS 8.81 4.60 4.03 1.77 0.16 0.42 6.03 28.78%
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.00 -
NAPS 1.0348 1.0096 0.9721 0.9552 0.9705 0.9786 0.9747 4.07%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.655 0.535 0.725 0.26 0.22 0.225 0.305 -
P/RPS 0.80 1.32 0.44 0.21 0.28 0.47 0.13 236.18%
P/EPS 6.25 9.79 15.19 12.41 112.34 44.20 4.14 31.63%
EY 15.99 10.22 6.58 8.06 0.89 2.26 24.15 -24.05%
DY 0.00 0.00 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.63 0.23 0.18 0.19 0.26 60.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 20/05/21 25/03/21 27/11/20 26/08/20 26/06/20 25/02/20 -
Price 0.70 0.58 0.56 0.48 0.31 0.24 0.295 -
P/RPS 0.85 1.43 0.34 0.39 0.39 0.50 0.13 250.06%
P/EPS 6.68 10.61 11.73 22.92 158.30 47.15 4.01 40.56%
EY 14.96 9.42 8.52 4.36 0.63 2.12 24.97 -28.95%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.49 0.42 0.26 0.20 0.25 73.31%

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