[LSTEEL] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 91.67%
YoY- 5418.22%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 82,119 94,039 102,428 106,873 99,246 134,599 125,769 -6.85%
PBT 7,707 5,340 6,855 18,261 228 -1,671 5,851 4.69%
Tax -800 -1,850 -1,834 -4,643 6 4,603 -1,999 -14.14%
NP 6,907 3,490 5,021 13,618 234 2,932 3,852 10.21%
-
NP to SH 6,910 3,494 5,024 13,630 247 2,984 3,916 9.91%
-
Tax Rate 10.38% 34.64% 26.75% 25.43% -2.63% - 34.17% -
Total Cost 75,212 90,549 97,407 93,255 99,012 131,667 121,917 -7.72%
-
Net Worth 352,152 187,000 176,960 160,045 150,089 144,539 141,849 16.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 3,089 2,017 1,951 - - - - -
Div Payout % 44.70% 57.76% 38.85% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 352,152 187,000 176,960 160,045 150,089 144,539 141,849 16.34%
NOSH 160,449 140,334 140,334 140,334 128,032 128,032 128,032 3.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.41% 3.71% 4.90% 12.74% 0.24% 2.18% 3.06% -
ROE 1.96% 1.87% 2.84% 8.52% 0.16% 2.06% 2.76% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.17 69.90 78.72 82.14 78.69 106.16 99.30 -9.87%
EPS 4.47 2.60 3.86 10.47 0.20 -1.35 3.08 6.39%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.28 1.39 1.36 1.23 1.19 1.14 1.12 12.56%
Adjusted Per Share Value based on latest NOSH - 140,334
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 51.03 58.44 63.65 66.41 61.67 83.64 78.15 -6.85%
EPS 4.29 2.17 3.12 8.47 0.15 1.85 2.43 9.92%
DPS 1.92 1.25 1.21 0.00 0.00 0.00 0.00 -
NAPS 2.1883 1.162 1.0996 0.9945 0.9327 0.8982 0.8814 16.34%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.555 0.44 0.56 0.655 0.22 0.30 0.365 -
P/RPS 1.04 0.63 0.71 0.80 0.28 0.28 0.37 18.77%
P/EPS 12.41 16.94 14.50 6.25 112.34 12.75 11.80 0.84%
EY 8.06 5.90 6.89 15.99 0.89 7.85 8.47 -0.82%
DY 3.60 3.41 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.41 0.53 0.18 0.26 0.33 -5.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 24/08/22 26/08/21 26/08/20 27/08/19 30/08/18 -
Price 0.53 0.47 0.53 0.70 0.31 0.27 0.385 -
P/RPS 1.00 0.67 0.67 0.85 0.39 0.25 0.39 16.97%
P/EPS 11.85 18.10 13.73 6.68 158.30 11.47 12.45 -0.81%
EY 8.44 5.53 7.29 14.96 0.63 8.72 8.03 0.83%
DY 3.77 3.19 2.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.39 0.57 0.26 0.24 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