[LSTEEL] YoY Annualized 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- 1.42%
YoY- 657.3%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 182,286 224,924 218,128 213,300 298,645 269,125 225,717 -3.49%
PBT 9,073 10,824 38,036 4,509 -3,644 8,924 7,342 3.58%
Tax -3,129 -2,956 -10,413 -885 5,980 -2,816 -2,241 5.71%
NP 5,944 7,868 27,622 3,624 2,336 6,108 5,101 2.58%
-
NP to SH 5,950 7,873 27,646 3,650 2,440 6,226 5,204 2.25%
-
Tax Rate 34.49% 27.31% 27.38% 19.63% - 31.56% 30.52% -
Total Cost 176,342 217,056 190,505 209,676 296,309 263,017 220,616 -3.66%
-
Net Worth 18,565,554 175,659 166,551 147,726 143,268 143,436 135,016 127.10%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 2,690 2,602 - - - - - -
Div Payout % 45.22% 33.05% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 18,565,554 175,659 166,551 147,726 143,268 143,436 135,016 127.10%
NOSH 140,334 140,334 140,334 140,334 128,032 128,032 128,032 1.54%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.26% 3.50% 12.66% 1.70% 0.78% 2.27% 2.26% -
ROE 0.03% 4.48% 16.60% 2.47% 1.70% 4.34% 3.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 135.50 172.86 167.64 163.16 235.55 212.02 177.21 -4.37%
EPS 4.43 6.05 21.25 2.79 -3.01 4.91 4.08 1.38%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 138.00 1.35 1.28 1.13 1.13 1.13 1.06 125.04%
Adjusted Per Share Value based on latest NOSH - 140,334
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 113.27 139.77 135.54 132.54 185.58 167.23 140.26 -3.49%
EPS 3.70 4.89 17.18 2.27 1.52 3.87 3.23 2.28%
DPS 1.67 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 115.3657 1.0915 1.0349 0.918 0.8903 0.8913 0.839 127.10%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.475 0.52 0.635 0.26 0.295 0.355 0.64 -
P/RPS 0.35 0.30 0.38 0.16 0.13 0.17 0.36 -0.46%
P/EPS 10.74 8.59 2.99 9.31 15.33 7.24 15.66 -6.08%
EY 9.31 11.64 33.46 10.74 6.52 13.82 6.38 6.49%
DY 4.21 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.50 0.23 0.26 0.31 0.60 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 30/11/22 25/11/21 27/11/20 22/11/19 27/11/18 27/11/17 -
Price 0.52 0.53 0.625 0.48 0.27 0.31 0.70 -
P/RPS 0.38 0.31 0.37 0.29 0.11 0.15 0.40 -0.85%
P/EPS 11.76 8.76 2.94 17.19 14.03 6.32 17.13 -6.07%
EY 8.51 11.42 34.00 5.82 7.13 15.82 5.84 6.47%
DY 3.85 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.49 0.42 0.24 0.27 0.66 -

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