[LSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.13%
YoY- 657.3%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 102,428 57,774 231,681 163,596 106,873 52,682 217,860 -39.61%
PBT 6,855 3,349 35,406 28,527 18,261 9,459 8,674 -14.55%
Tax -1,834 -824 -9,040 -7,810 -4,643 -2,354 -2,461 -17.84%
NP 5,021 2,525 26,366 20,717 13,618 7,105 6,213 -13.27%
-
NP to SH 5,024 2,526 26,400 20,735 13,630 7,111 6,239 -13.47%
-
Tax Rate 26.75% 24.60% 25.53% 27.38% 25.43% 24.89% 28.37% -
Total Cost 97,407 55,249 205,315 142,879 93,255 45,577 211,647 -40.47%
-
Net Worth 176,960 174,358 171,755 166,551 160,045 156,141 150,340 11.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,951 1,951 - - - - 1,960 -0.30%
Div Payout % 38.85% 77.27% - - - - 31.43% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 176,960 174,358 171,755 166,551 160,045 156,141 150,340 11.51%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.90% 4.37% 11.38% 12.66% 12.74% 13.49% 2.85% -
ROE 2.84% 1.45% 15.37% 12.45% 8.52% 4.55% 4.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 78.72 44.40 178.05 125.73 82.14 40.49 166.65 -39.43%
EPS 3.86 1.94 20.29 15.94 10.47 5.47 4.77 -13.19%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 1.50 0.00%
NAPS 1.36 1.34 1.32 1.28 1.23 1.20 1.15 11.86%
Adjusted Per Share Value based on latest NOSH - 140,334
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 63.65 35.90 143.97 101.66 66.41 32.74 135.38 -39.61%
EPS 3.12 1.57 16.40 12.88 8.47 4.42 3.88 -13.56%
DPS 1.21 1.21 0.00 0.00 0.00 0.00 1.22 -0.54%
NAPS 1.0996 1.0835 1.0673 1.0349 0.9945 0.9703 0.9342 11.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.56 0.605 0.60 0.635 0.655 0.535 0.725 -
P/RPS 0.71 1.36 0.34 0.51 0.80 1.32 0.44 37.69%
P/EPS 14.50 31.16 2.96 3.98 6.25 9.79 15.19 -3.05%
EY 6.89 3.21 33.82 25.10 15.99 10.22 6.58 3.12%
DY 2.68 2.48 0.00 0.00 0.00 0.00 2.07 18.84%
P/NAPS 0.41 0.45 0.45 0.50 0.53 0.45 0.63 -24.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 20/05/21 25/03/21 -
Price 0.53 0.58 0.61 0.625 0.70 0.58 0.56 -
P/RPS 0.67 1.31 0.34 0.50 0.85 1.43 0.34 57.37%
P/EPS 13.73 29.88 3.01 3.92 6.68 10.61 11.73 11.09%
EY 7.29 3.35 33.26 25.50 14.96 9.42 8.52 -9.89%
DY 2.83 2.59 0.00 0.00 0.00 0.00 2.68 3.70%
P/NAPS 0.39 0.43 0.46 0.49 0.57 0.48 0.49 -14.15%

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