[LSTEEL] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 13.98%
YoY- 1007.63%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 40,350 49,958 57,774 52,682 60,146 72,848 71,507 -9.08%
PBT 8,343 3,424 3,349 9,459 625 -1,896 2,944 18.94%
Tax -666 -946 -824 -2,354 11 0 -743 -1.80%
NP 7,677 2,478 2,525 7,105 636 -1,896 2,201 23.12%
-
NP to SH 7,679 2,479 2,526 7,111 642 -1,871 2,229 22.87%
-
Tax Rate 7.98% 27.63% 24.60% 24.89% -1.76% - 25.24% -
Total Cost 32,673 47,480 55,249 45,577 59,510 74,744 69,306 -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 - 2,017 1,951 - - - - -
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 2.18% 1.35% 1.45% 4.55% 0.42% -1.33% 1.58% -
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 26.11 37.13 44.40 40.49 47.69 57.46 56.22 -11.98%
EPS 4.97 1.84 1.94 5.47 0.51 -1.48 1.75 18.98%
DPS 0.00 1.50 1.50 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 26.09 32.30 37.36 34.06 38.89 47.10 46.24 -9.08%
EPS 4.97 1.60 1.63 4.60 0.42 -1.21 1.44 22.90%
DPS 0.00 1.30 1.26 0.00 0.00 0.00 0.00 -
NAPS 2.2782 1.1917 1.1274 1.0096 0.9786 0.91 0.9128 16.45%
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 1.88 1.31 1.36 1.32 0.47 0.50 0.76 16.27%
P/EPS 9.86 26.32 31.16 9.79 44.20 -19.31 24.54 -14.08%
EY 10.14 3.80 3.21 10.22 2.26 -5.18 4.08 16.36%
DY 0.00 3.09 2.48 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 2.05 1.21 1.31 1.43 0.50 0.53 0.68 20.17%
P/EPS 10.77 24.42 29.88 10.61 47.15 -20.67 21.68 -10.99%
EY 9.29 4.09 3.35 9.42 2.12 -4.84 4.61 12.37%
DY 0.00 3.33 2.59 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