[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 169,696 182,286 224,924 218,128 213,300 298,645 269,125 -7.39%
PBT 5,596 9,073 10,824 38,036 4,509 -3,644 8,924 -7.47%
Tax -905 -3,129 -2,956 -10,413 -885 5,980 -2,816 -17.22%
NP 4,690 5,944 7,868 27,622 3,624 2,336 6,108 -4.30%
-
NP to SH 4,697 5,950 7,873 27,646 3,650 2,440 6,226 -4.58%
-
Tax Rate 16.17% 34.49% 27.31% 27.38% 19.63% - 31.56% -
Total Cost 165,005 176,342 217,056 190,505 209,676 296,309 263,017 -7.46%
-
Net Worth 344,574 18,565,554 175,659 166,551 147,726 143,268 143,436 15.71%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 4,120 2,690 2,602 - - - - -
Div Payout % 87.72% 45.22% 33.05% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 344,574 18,565,554 175,659 166,551 147,726 143,268 143,436 15.71%
NOSH 154,517 140,334 140,334 140,334 140,334 128,032 128,032 3.18%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.76% 3.26% 3.50% 12.66% 1.70% 0.78% 2.27% -
ROE 1.36% 0.03% 4.48% 16.60% 2.47% 1.70% 4.34% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 109.82 135.50 172.86 167.64 163.16 235.55 212.02 -10.37%
EPS 3.04 4.43 6.05 21.25 2.79 -3.01 4.91 -7.67%
DPS 2.67 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 138.00 1.35 1.28 1.13 1.13 1.13 11.98%
Adjusted Per Share Value based on latest NOSH - 140,334
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 109.72 117.86 145.43 141.04 137.92 193.10 174.01 -7.39%
EPS 3.04 3.85 5.09 17.88 2.36 1.58 4.03 -4.58%
DPS 2.66 1.74 1.68 0.00 0.00 0.00 0.00 -
NAPS 2.228 120.043 1.1358 1.0769 0.9552 0.9264 0.9274 15.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.46 0.475 0.52 0.635 0.26 0.295 0.355 -
P/RPS 0.42 0.35 0.30 0.38 0.16 0.13 0.17 16.25%
P/EPS 15.13 10.74 8.59 2.99 9.31 15.33 7.24 13.05%
EY 6.61 9.31 11.64 33.46 10.74 6.52 13.82 -11.55%
DY 5.80 4.21 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.39 0.50 0.23 0.26 0.31 -6.27%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 17/11/23 30/11/22 25/11/21 27/11/20 22/11/19 27/11/18 -
Price 0.46 0.52 0.53 0.625 0.48 0.27 0.31 -
P/RPS 0.42 0.38 0.31 0.37 0.29 0.11 0.15 18.70%
P/EPS 15.13 11.76 8.76 2.94 17.19 14.03 6.32 15.64%
EY 6.61 8.51 11.42 34.00 5.82 7.13 15.82 -13.52%
DY 5.80 3.85 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.39 0.49 0.42 0.24 0.27 -4.09%

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