[LSTEEL] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 27.32%
YoY- 323.14%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 192,257 221,789 231,681 217,860 297,340 284,032 243,762 -3.87%
PBT 21,603 9,075 35,406 8,674 -3,094 5,764 10,555 12.67%
Tax -2,628 -2,585 -9,040 -2,461 12,332 -1,101 -2,885 -1.54%
NP 18,975 6,490 26,366 6,213 9,238 4,663 7,670 16.28%
-
NP to SH 18,982 6,496 26,400 6,239 9,330 4,882 9,283 12.65%
-
Tax Rate 12.16% 28.48% 25.53% 28.37% - 19.10% 27.33% -
Total Cost 173,282 215,299 205,315 211,647 288,102 279,369 236,092 -5.02%
-
Net Worth 318,603 182,964 171,755 150,340 150,748 142,116 140,002 14.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,233 2,017 - 1,960 - - - -
Div Payout % 11.76% 31.07% - 31.43% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 318,603 182,964 171,755 150,340 150,748 142,116 140,002 14.68%
NOSH 160,334 140,334 140,334 140,334 128,032 128,032 128,032 3.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.87% 2.93% 11.38% 2.85% 3.11% 1.64% 3.15% -
ROE 5.96% 3.55% 15.37% 4.15% 6.19% 3.44% 6.63% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 129.14 164.86 178.05 166.65 234.72 223.84 191.52 -6.35%
EPS 13.74 4.83 20.29 4.77 -1.66 3.85 6.12 14.42%
DPS 1.50 1.50 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.14 1.36 1.32 1.15 1.19 1.12 1.10 11.72%
Adjusted Per Share Value based on latest NOSH - 140,334
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 124.31 143.41 149.80 140.87 192.26 183.65 157.61 -3.87%
EPS 12.27 4.20 17.07 4.03 6.03 3.16 6.00 12.65%
DPS 1.44 1.30 0.00 1.27 0.00 0.00 0.00 -
NAPS 2.0601 1.183 1.1106 0.9721 0.9747 0.9189 0.9052 14.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.455 0.545 0.60 0.725 0.305 0.25 0.50 -
P/RPS 0.35 0.33 0.34 0.44 0.13 0.11 0.26 5.07%
P/EPS 3.57 11.29 2.96 15.19 4.14 6.50 6.86 -10.30%
EY 28.02 8.86 33.82 6.58 24.15 15.39 14.59 11.48%
DY 3.30 2.75 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 0.21 0.40 0.45 0.63 0.26 0.22 0.45 -11.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 24/02/22 25/03/21 25/02/20 28/02/19 26/02/18 -
Price 0.48 0.52 0.61 0.56 0.295 0.27 0.475 -
P/RPS 0.37 0.32 0.34 0.34 0.13 0.12 0.25 6.74%
P/EPS 3.76 10.77 3.01 11.73 4.01 7.02 6.51 -8.73%
EY 26.56 9.29 33.26 8.52 24.97 14.25 15.36 9.55%
DY 3.13 2.88 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.46 0.49 0.25 0.24 0.43 -10.56%

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