[LSTEEL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 103.11%
YoY- 1007.63%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 68,086 56,723 54,191 52,682 57,885 60,729 39,100 44.59%
PBT 6,880 10,266 8,802 9,459 5,292 3,154 -397 -
Tax -1,231 -3,167 -2,289 -2,354 -1,797 -670 -5 3788.98%
NP 5,649 7,099 6,513 7,105 3,495 2,484 -402 -
-
NP to SH 5,655 7,105 6,519 7,111 3,501 2,492 -395 -
-
Tax Rate 17.89% 30.85% 26.01% 24.89% 33.96% 21.24% - -
Total Cost 62,437 49,624 47,678 45,577 54,390 58,245 39,502 35.57%
-
Net Worth 171,755 166,551 160,045 156,141 150,340 147,726 150,089 9.37%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 1,960 - - -
Div Payout % - - - - 56.01% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 171,755 166,551 160,045 156,141 150,340 147,726 150,089 9.37%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 128,032 6.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.30% 12.52% 12.02% 13.49% 6.04% 4.09% -1.03% -
ROE 3.29% 4.27% 4.07% 4.55% 2.33% 1.69% -0.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 52.33 43.59 41.65 40.49 44.28 46.45 31.00 41.63%
EPS 4.35 5.46 5.01 5.47 2.68 1.91 -0.31 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.32 1.28 1.23 1.20 1.15 1.13 1.19 7.13%
Adjusted Per Share Value based on latest NOSH - 140,334
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.02 36.68 35.04 34.06 37.43 39.27 25.28 44.59%
EPS 3.66 4.59 4.22 4.60 2.26 1.61 -0.26 -
DPS 0.00 0.00 0.00 0.00 1.27 0.00 0.00 -
NAPS 1.1106 1.0769 1.0348 1.0096 0.9721 0.9552 0.9705 9.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.60 0.635 0.655 0.535 0.725 0.26 0.22 -
P/RPS 1.15 1.46 1.57 1.32 1.64 0.56 0.71 37.79%
P/EPS 13.81 11.63 13.07 9.79 27.07 13.64 -70.25 -
EY 7.24 8.60 7.65 10.22 3.69 7.33 -1.42 -
DY 0.00 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 0.45 0.50 0.53 0.45 0.63 0.23 0.18 83.89%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 20/05/21 25/03/21 27/11/20 26/08/20 -
Price 0.61 0.625 0.70 0.58 0.56 0.48 0.31 -
P/RPS 1.17 1.43 1.68 1.43 1.26 1.03 1.00 11.00%
P/EPS 14.04 11.45 13.97 10.61 20.91 25.18 -98.98 -
EY 7.12 8.74 7.16 9.42 4.78 3.97 -1.01 -
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.46 0.49 0.57 0.48 0.49 0.42 0.26 46.12%

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