[LSTEEL] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 19.25%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 163,596 159,975 223,984 201,844 169,288 120,142 121,136 5.13%
PBT 28,527 3,382 -2,733 6,693 5,507 6,275 -2,722 -
Tax -7,810 -664 4,485 -2,112 -1,681 -1,224 18 -
NP 20,717 2,718 1,752 4,581 3,826 5,051 -2,704 -
-
NP to SH 20,735 2,738 1,830 4,670 3,903 5,233 -2,603 -
-
Tax Rate 27.38% 19.63% - 31.56% 30.52% 19.51% - -
Total Cost 142,879 157,257 222,232 197,263 165,462 115,091 123,840 2.40%
-
Net Worth 166,551 147,726 143,268 143,436 135,016 12,738,300 117,390 5.99%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 166,551 147,726 143,268 143,436 135,016 12,738,300 117,390 5.99%
NOSH 140,334 140,334 128,032 128,032 128,032 128,032 127,598 1.59%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.66% 1.70% 0.78% 2.27% 2.26% 4.20% -2.23% -
ROE 12.45% 1.85% 1.28% 3.26% 2.89% 0.04% -2.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 125.73 122.37 176.66 159.01 132.91 94.32 94.94 4.78%
EPS 15.94 2.09 -2.26 3.68 3.06 4.11 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.13 1.13 1.13 1.06 100.00 0.92 5.65%
Adjusted Per Share Value based on latest NOSH - 128,032
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 101.66 99.41 139.18 125.43 105.19 74.66 75.27 5.13%
EPS 12.88 1.70 1.14 2.90 2.43 3.25 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0349 0.918 0.8903 0.8913 0.839 79.1553 0.7295 5.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.635 0.26 0.295 0.355 0.64 0.495 0.17 -
P/RPS 0.51 0.21 0.17 0.22 0.48 0.52 0.18 18.93%
P/EPS 3.98 12.41 20.44 9.65 20.89 12.05 -8.33 -
EY 25.10 8.06 4.89 10.36 4.79 8.30 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.23 0.26 0.31 0.60 0.00 0.18 18.54%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 22/11/19 27/11/18 27/11/17 28/11/16 20/11/15 -
Price 0.625 0.48 0.27 0.31 0.70 0.40 0.20 -
P/RPS 0.50 0.39 0.15 0.19 0.53 0.42 0.21 15.54%
P/EPS 3.92 22.92 18.71 8.43 22.84 9.74 -9.80 -
EY 25.50 4.36 5.35 11.87 4.38 10.27 -10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.24 0.27 0.66 0.00 0.22 14.26%

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