[LSTEEL] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.72%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 292,861 285,372 284,031 276,317 262,598 257,313 243,762 13.05%
PBT -1,760 922 5,762 11,741 11,257 10,490 10,556 -
Tax 5,501 -358 -1,101 -3,316 -4,887 -3,631 -2,885 -
NP 3,741 564 4,661 8,425 6,370 6,859 7,671 -38.12%
-
NP to SH 3,947 780 4,880 10,051 7,995 8,474 9,284 -43.54%
-
Tax Rate - 38.83% 19.11% 28.24% 43.41% 34.61% 27.33% -
Total Cost 289,120 284,808 279,370 267,892 256,228 250,454 236,091 14.50%
-
Net Worth 144,539 140,735 142,116 143,436 141,849 141,177 140,002 2.15%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 144,539 140,735 142,116 143,436 141,849 141,177 140,002 2.15%
NOSH 128,032 128,032 128,032 128,032 128,032 128,032 128,032 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.28% 0.20% 1.64% 3.05% 2.43% 2.67% 3.15% -
ROE 2.73% 0.55% 3.43% 7.01% 5.64% 6.00% 6.63% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 230.98 225.08 223.84 217.68 207.34 202.31 191.52 13.34%
EPS 3.11 0.62 3.85 7.92 6.31 6.66 7.29 -43.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.12 1.13 1.12 1.11 1.10 2.41%
Adjusted Per Share Value based on latest NOSH - 128,032
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 189.36 184.52 183.65 178.66 169.79 166.38 157.61 13.05%
EPS 2.55 0.50 3.16 6.50 5.17 5.48 6.00 -43.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9346 0.91 0.9189 0.9274 0.9172 0.9128 0.9052 2.15%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.30 0.285 0.25 0.355 0.365 0.43 0.50 -
P/RPS 0.13 0.13 0.11 0.16 0.18 0.21 0.26 -37.08%
P/EPS 9.64 46.33 6.50 4.48 5.78 6.45 6.85 25.65%
EY 10.38 2.16 15.38 22.30 17.29 15.49 14.59 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.22 0.31 0.33 0.39 0.45 -30.69%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 28/02/19 27/11/18 30/08/18 30/05/18 26/02/18 -
Price 0.27 0.305 0.27 0.31 0.385 0.38 0.475 -
P/RPS 0.12 0.14 0.12 0.14 0.19 0.19 0.25 -38.77%
P/EPS 8.67 49.58 7.02 3.92 6.10 5.70 6.51 21.11%
EY 11.53 2.02 14.24 25.54 16.40 17.53 15.36 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.24 0.27 0.34 0.34 0.43 -32.28%

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