[LSTEEL] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -17.37%
YoY- 71.57%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 221,789 236,779 227,237 236,774 231,682 221,481 225,487 -1.09%
PBT 9,075 14,998 24,001 29,297 35,407 33,819 26,707 -51.20%
Tax -2,585 -3,448 -6,232 -7,511 -9,041 -9,607 -7,110 -48.96%
NP 6,490 11,550 17,769 21,786 26,366 24,212 19,597 -52.03%
-
NP to SH 6,496 11,560 17,784 21,805 26,390 24,236 19,623 -52.04%
-
Tax Rate 28.48% 22.99% 25.97% 25.64% 25.53% 28.41% 26.62% -
Total Cost 215,299 225,229 209,468 214,988 205,316 197,269 205,890 3.01%
-
Net Worth 182,964 175,659 176,960 174,358 171,755 166,551 160,045 9.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,951 1,951 1,951 1,951 - 1,960 1,960 -0.30%
Div Payout % 30.05% 16.88% 10.97% 8.95% - 8.09% 9.99% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 182,964 175,659 176,960 174,358 171,755 166,551 160,045 9.30%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.93% 4.88% 7.82% 9.20% 11.38% 10.93% 8.69% -
ROE 3.55% 6.58% 10.05% 12.51% 15.36% 14.55% 12.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 164.86 181.97 174.64 181.97 178.06 170.22 173.29 -3.26%
EPS 4.83 8.88 13.67 16.76 20.28 18.63 15.08 -53.09%
DPS 1.45 1.50 1.50 1.50 0.00 1.50 1.50 -2.22%
NAPS 1.36 1.35 1.36 1.34 1.32 1.28 1.23 6.90%
Adjusted Per Share Value based on latest NOSH - 140,334
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 137.82 147.13 141.20 147.13 143.97 137.63 140.12 -1.09%
EPS 4.04 7.18 11.05 13.55 16.40 15.06 12.19 -52.01%
DPS 1.21 1.21 1.21 1.21 0.00 1.22 1.22 -0.54%
NAPS 1.1369 1.0915 1.0996 1.0835 1.0673 1.0349 0.9945 9.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.545 0.52 0.56 0.605 0.60 0.635 0.655 -
P/RPS 0.33 0.29 0.32 0.33 0.34 0.37 0.38 -8.95%
P/EPS 11.29 5.85 4.10 3.61 2.96 3.41 4.34 88.81%
EY 8.86 17.09 24.41 27.70 33.80 29.33 23.02 -46.99%
DY 2.66 2.88 2.68 2.48 0.00 2.36 2.29 10.47%
P/NAPS 0.40 0.39 0.41 0.45 0.45 0.50 0.53 -17.06%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 30/11/22 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.52 0.53 0.53 0.58 0.61 0.625 0.70 -
P/RPS 0.32 0.29 0.30 0.32 0.34 0.37 0.40 -13.78%
P/EPS 10.77 5.97 3.88 3.46 3.01 3.36 4.64 75.03%
EY 9.29 16.76 25.79 28.89 33.25 29.80 21.54 -42.82%
DY 2.79 2.83 2.83 2.59 0.00 2.40 2.14 19.28%
P/NAPS 0.38 0.39 0.39 0.43 0.46 0.49 0.57 -23.62%

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