[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -93.12%
YoY- 134.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 217,860 159,975 99,246 60,146 297,340 223,984 134,599 37.65%
PBT 8,674 3,382 228 625 -3,094 -2,733 -1,671 -
Tax -2,461 -664 6 11 12,332 4,485 4,603 -
NP 6,213 2,718 234 636 9,238 1,752 2,932 64.60%
-
NP to SH 6,239 2,738 247 642 9,330 1,830 2,984 63.14%
-
Tax Rate 28.37% 19.63% -2.63% -1.76% - - - -
Total Cost 211,647 157,257 99,012 59,510 288,102 222,232 131,667 37.02%
-
Net Worth 150,340 147,726 150,089 151,351 150,748 143,268 144,539 2.64%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,960 - - - - - - -
Div Payout % 31.43% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 150,340 147,726 150,089 151,351 150,748 143,268 144,539 2.64%
NOSH 140,334 140,334 128,032 128,032 128,032 128,032 128,032 6.27%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.85% 1.70% 0.24% 1.06% 3.11% 0.78% 2.18% -
ROE 4.15% 1.85% 0.16% 0.42% 6.19% 1.28% 2.06% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 166.65 122.37 78.69 47.69 234.72 176.66 106.16 34.88%
EPS 4.77 2.09 0.20 0.51 -1.66 -2.26 -1.35 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.19 1.20 1.19 1.13 1.14 0.58%
Adjusted Per Share Value based on latest NOSH - 128,032
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 135.38 99.41 61.67 37.37 184.77 139.18 83.64 37.65%
EPS 3.88 1.70 0.15 0.40 5.80 1.14 1.85 63.48%
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9342 0.918 0.9327 0.9405 0.9367 0.8903 0.8982 2.64%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.725 0.26 0.22 0.225 0.305 0.295 0.30 -
P/RPS 0.44 0.21 0.28 0.47 0.13 0.17 0.28 34.97%
P/EPS 15.19 12.41 112.34 44.20 4.14 20.44 12.75 12.32%
EY 6.58 8.06 0.89 2.26 24.15 4.89 7.85 -11.05%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.23 0.18 0.19 0.26 0.26 0.26 79.92%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 27/11/20 26/08/20 26/06/20 25/02/20 22/11/19 27/08/19 -
Price 0.56 0.48 0.31 0.24 0.295 0.27 0.27 -
P/RPS 0.34 0.39 0.39 0.50 0.13 0.15 0.25 22.63%
P/EPS 11.73 22.92 158.30 47.15 4.01 18.71 11.47 1.49%
EY 8.52 4.36 0.63 2.12 24.97 5.35 8.72 -1.52%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.26 0.20 0.25 0.24 0.24 60.58%

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