[LSTEEL] YoY TTM 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- 54.4%

YoY- 197.63%

Quarter Report

LSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	180,337	213,400	227,237	225,487	261,987	292,861	262,598	-6.06%
YoY %	-15.49%	-6.09%	0.78%	-13.93%	-10.54%	11.52%	-	-
Horiz. %	68.67%	81.26%	86.53%	85.87%	99.77%	111.52%	100.00%	-
PBT	23,970	7,561	24,001	26,707	-1,196	-1,760	11,257	13.41%
YoY %	217.02%	-68.50%	-10.13%	2,333.03%	32.05%	-115.63%	-	-
Horiz. %	212.93%	67.17%	213.21%	237.25%	-10.62%	-15.63%	100.00%	-
Tax	-1,578	-2,601	-6,232	-7,110	7,735	5,501	-4,887	-17.15%
YoY %	39.33%	58.26%	12.35%	-191.92%	40.61%	212.56%	-	-
Horiz. %	32.29%	53.22%	127.52%	145.49%	-158.28%	-112.56%	100.00%	-
NP	22,392	4,960	17,769	19,597	6,539	3,741	6,370	23.28%
YoY %	351.45%	-72.09%	-9.33%	199.69%	74.79%	-41.27%	-	-
Horiz. %	351.52%	77.86%	278.95%	307.65%	102.65%	58.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,398	4,967	17,784	19,623	6,593	3,947	7,995	18.71%
YoY %	350.94%	-72.07%	-9.37%	197.63%	67.04%	-50.63%	-	-
Horiz. %	280.15%	62.13%	222.44%	245.44%	82.46%	49.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.58%	34.40%	25.97%	26.62%	-	-	43.41%	-
YoY %	-80.87%	32.46%	-2.44%	0.00%	-	-	-	-
Horiz. %	15.16%	79.24%	59.82%	61.32%	-	-	100.00%	-
Total Cost	157,945	208,440	209,468	205,890	255,448	289,120	256,228	-7.74%
YoY %	-24.23%	-0.49%	1.74%	-19.40%	-11.65%	12.84%	-	-
Horiz. %	61.64%	81.35%	81.75%	80.35%	99.70%	112.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,152	187,000	176,960	160,045	150,089	144,539	141,849	16.34%
YoY %	88.32%	5.67%	10.57%	6.63%	3.84%	1.90%	-	-
Horiz. %	248.26%	131.83%	124.75%	112.83%	105.81%	101.90%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	3,089	2,017	1,951	1,960	-	-	-	-
YoY %	53.15%	3.38%	-0.46%	0.00%	-	-	-	-
Horiz. %	157.60%	102.91%	99.54%	100.00%	-	-	-	-
Div Payout %	13.79%	40.63%	10.97%	9.99%	-	-	-	-
YoY %	-66.06%	270.37%	9.81%	0.00%	-	-	-	-
Horiz. %	138.04%	406.71%	109.81%	100.00%	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	352,152	187,000	176,960	160,045	150,089	144,539	141,849	16.34%
YoY %	88.32%	5.67%	10.57%	6.63%	3.84%	1.90%	-	-
Horiz. %	248.26%	131.83%	124.75%	112.83%	105.81%	101.90%	100.00%	-
NOSH	160,449	140,334	140,334	140,334	128,032	128,032	128,032	3.82%
YoY %	14.33%	0.00%	0.00%	9.61%	0.00%	0.00%	-	-
Horiz. %	125.32%	109.61%	109.61%	109.61%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	12.42%	2.32%	7.82%	8.69%	2.50%	1.28%	2.43%	-
YoY %	435.34%	-70.33%	-10.01%	247.60%	95.31%	-47.33%	-	-
Horiz. %	511.11%	95.47%	321.81%	357.61%	102.88%	52.67%	100.00%	-
ROE	6.36%	2.66%	10.05%	12.26%	4.39%	2.73%	5.64%	-
YoY %	139.10%	-73.53%	-18.03%	179.27%	60.81%	-51.60%	-	-
Horiz. %	112.77%	47.16%	178.19%	217.38%	77.84%	48.40%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	116.76	158.62	174.64	173.29	207.72	230.98	207.34	-9.11%
YoY %	-26.39%	-9.17%	0.78%	-16.58%	-10.07%	11.40%	-	-
Horiz. %	56.31%	76.50%	84.23%	83.58%	100.18%	111.40%	100.00%	-
EPS	14.50	3.69	13.67	15.08	5.23	3.11	6.31	14.85%
YoY %	292.95%	-73.01%	-9.35%	188.34%	68.17%	-50.71%	-	-
Horiz. %	229.79%	58.48%	216.64%	238.99%	82.88%	49.29%	100.00%	-
DPS	2.00	1.50	1.50	1.50	0.00	0.00	0.00	-
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	2.28	1.39	1.36	1.23	1.19	1.14	1.12	12.56%
YoY %	64.03%	2.21%	10.57%	3.36%	4.39%	1.79%	-	-
Horiz. %	203.57%	124.11%	121.43%	109.82%	106.25%	101.79%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 140,334
RPS	112.06	132.61	141.20	140.12	162.80	181.98	163.18	-6.06%
YoY %	-15.50%	-6.08%	0.77%	-13.93%	-10.54%	11.52%	-	-
Horiz. %	68.67%	81.27%	86.53%	85.87%	99.77%	111.52%	100.00%	-
EPS	13.92	3.09	11.05	12.19	4.10	2.45	4.97	18.70%
YoY %	350.49%	-72.04%	-9.35%	197.32%	67.35%	-50.70%	-	-
Horiz. %	280.08%	62.17%	222.33%	245.27%	82.49%	49.30%	100.00%	-
DPS	1.92	1.25	1.21	1.22	0.00	0.00	0.00	-
YoY %	53.60%	3.31%	-0.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	157.38%	102.46%	99.18%	100.00%	-	-	-	-
NAPS	2.1883	1.162	1.0996	0.9945	0.9327	0.8982	0.8814	16.34%
YoY %	88.32%	5.67%	10.57%	6.63%	3.84%	1.91%	-	-
Horiz. %	248.28%	131.84%	124.76%	112.83%	105.82%	101.91%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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	0.48	0.28	0.32	0.38	0.11	0.13	0.18	17.74%
YoY %	71.43%	-12.50%	-15.79%	245.45%	-15.38%	-27.78%	-	-
Horiz. %	266.67%	155.56%	177.78%	211.11%	61.11%	72.22%	100.00%	-
P/EPS	3.83	11.92	4.10	4.34	4.21	9.64	5.78	-6.62%
YoY %	-67.87%	190.73%	-5.53%	3.09%	-56.33%	66.78%	-	-
Horiz. %	66.26%	206.23%	70.93%	75.09%	72.84%	166.78%	100.00%	-
EY	26.13	8.39	24.41	23.02	23.76	10.38	17.29	7.11%
YoY %	211.44%	-65.63%	6.04%	-3.11%	128.90%	-39.97%	-	-
Horiz. %	151.13%	48.53%	141.18%	133.14%	137.42%	60.03%	100.00%	-
DY	3.60	3.41	2.68	2.29	0.00	0.00	0.00	-
YoY %	5.57%	27.24%	17.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	157.21%	148.91%	117.03%	100.00%	-	-	-	-
P/NAPS	0.24	0.32	0.41	0.53	0.18	0.26	0.33	-5.16%
YoY %	-25.00%	-21.95%	-22.64%	194.44%	-30.77%	-21.21%	-	-
Horiz. %	72.73%	96.97%	124.24%	160.61%	54.55%	78.79%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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	0.45	0.30	0.30	0.40	0.15	0.12	0.19	15.43%
YoY %	50.00%	0.00%	-25.00%	166.67%	25.00%	-36.84%	-	-
Horiz. %	236.84%	157.89%	157.89%	210.53%	78.95%	63.16%	100.00%	-
P/EPS	3.65	12.73	3.88	4.64	5.93	8.67	6.10	-8.19%
YoY %	-71.33%	228.09%	-16.38%	-21.75%	-31.60%	42.13%	-	-
Horiz. %	59.84%	208.69%	63.61%	76.07%	97.21%	142.13%	100.00%	-
EY	27.36	7.86	25.79	21.54	16.86	11.53	16.40	8.89%
YoY %	248.09%	-69.52%	19.73%	27.76%	46.23%	-29.70%	-	-
Horiz. %	166.83%	47.93%	157.26%	131.34%	102.80%	70.30%	100.00%	-
DY	3.77	3.19	2.83	2.14	0.00	0.00	0.00	-
YoY %	18.18%	12.72%	32.24%	0.00%	0.00%	0.00%	-	-
Horiz. %	176.17%	149.07%	132.24%	100.00%	-	-	-	-
P/NAPS	0.23	0.34	0.39	0.57	0.26	0.24	0.34	-6.30%
YoY %	-32.35%	-12.82%	-31.58%	119.23%	8.33%	-29.41%	-	-
Horiz. %	67.65%	100.00%	114.71%	167.65%	76.47%	70.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos