[LSTEEL] YoY Annualized Quarter 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- -61.73%
YoY- -64.48%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 161,400 199,832 231,096 210,728 240,584 291,392 286,028 -9.08%
PBT 33,372 13,696 13,396 37,836 2,500 -7,584 11,776 18.94%
Tax -2,664 -3,784 -3,296 -9,416 44 0 -2,972 -1.80%
NP 30,708 9,912 10,100 28,420 2,544 -7,584 8,804 23.12%
-
NP to SH 30,716 9,916 10,104 28,444 2,568 -7,484 8,916 22.87%
-
Tax Rate 7.98% 27.63% 24.60% 24.89% -1.76% - 25.24% -
Total Cost 130,692 189,920 220,996 182,308 238,040 298,976 277,224 -11.76%
-
Net Worth 352,335 184,310 174,358 156,141 151,351 140,735 141,177 16.44%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 8,071 7,807 - - - - -
Div Payout % - 81.40% 77.27% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 352,335 184,310 174,358 156,141 151,351 140,735 141,177 16.44%
NOSH 160,334 140,334 140,334 140,334 128,032 128,032 128,032 3.81%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 19.03% 4.96% 4.37% 13.49% 1.06% -2.60% 3.08% -
ROE 8.72% 5.38% 5.79% 18.22% 1.70% -5.32% 6.32% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 104.44 148.54 177.60 161.95 190.75 229.82 224.89 -11.98%
EPS 19.88 7.36 7.76 21.88 2.04 -5.92 7.00 18.98%
DPS 0.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 1.37 1.34 1.20 1.20 1.11 1.11 12.73%
Adjusted Per Share Value based on latest NOSH - 140,334
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 100.29 124.17 143.60 130.95 149.50 181.07 177.74 -9.08%
EPS 19.09 6.16 6.28 17.68 1.60 -4.65 5.54 22.87%
DPS 0.00 5.02 4.85 0.00 0.00 0.00 0.00 -
NAPS 2.1894 1.1453 1.0835 0.9703 0.9405 0.8745 0.8773 16.44%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.49 0.485 0.605 0.535 0.225 0.285 0.43 -
P/RPS 0.47 0.33 0.34 0.33 0.12 0.12 0.19 16.27%
P/EPS 2.47 6.58 7.79 2.45 11.05 -4.83 6.13 -14.04%
EY 40.56 15.20 12.84 40.86 9.05 -20.71 16.30 16.39%
DY 0.00 12.37 9.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.35 0.45 0.45 0.19 0.26 0.39 -9.79%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 30/05/22 20/05/21 26/06/20 29/05/19 30/05/18 -
Price 0.535 0.45 0.58 0.58 0.24 0.305 0.38 -
P/RPS 0.51 0.30 0.33 0.36 0.13 0.13 0.17 20.07%
P/EPS 2.69 6.11 7.47 2.65 11.79 -5.17 5.42 -11.01%
EY 37.15 16.38 13.39 37.69 8.48 -19.35 18.45 12.36%
DY 0.00 13.33 10.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.43 0.48 0.20 0.27 0.34 -6.30%

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