[LSTEEL] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 26.94%
YoY- 1418.21%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 213,973 236,774 210,396 284,638 285,372 257,313 188,298 2.15%
PBT 9,150 29,297 17,508 -574 922 10,490 9,783 -1.10%
Tax -2,707 -7,511 -4,826 12,343 -358 -3,631 -1,095 16.27%
NP 6,443 21,786 12,682 11,769 564 6,859 8,688 -4.85%
-
NP to SH 6,449 21,805 12,709 11,842 780 8,474 11,756 -9.51%
-
Tax Rate 29.58% 25.64% 27.56% - 38.83% 34.61% 11.19% -
Total Cost 207,530 214,988 197,714 272,869 284,808 250,454 179,610 2.43%
-
Net Worth 184,310 174,358 156,141 151,351 140,735 141,177 133,745 5.48%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 2,017 1,951 1,960 - - - - -
Div Payout % 31.29% 8.95% 15.43% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 184,310 174,358 156,141 151,351 140,735 141,177 133,745 5.48%
NOSH 140,334 140,334 140,334 128,032 128,032 128,032 127,377 1.62%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.01% 9.20% 6.03% 4.13% 0.20% 2.67% 4.61% -
ROE 3.50% 12.51% 8.14% 7.82% 0.55% 6.00% 8.79% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 159.05 181.97 161.70 225.68 225.08 202.31 147.83 1.22%
EPS 4.79 16.76 9.77 9.39 0.62 6.66 9.23 -10.35%
DPS 1.50 1.50 1.51 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.20 1.20 1.11 1.11 1.05 4.53%
Adjusted Per Share Value based on latest NOSH - 128,032
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 132.96 147.13 130.74 176.87 177.33 159.89 117.01 2.15%
EPS 4.01 13.55 7.90 7.36 0.48 5.27 7.31 -9.51%
DPS 1.25 1.21 1.22 0.00 0.00 0.00 0.00 -
NAPS 1.1453 1.0835 0.9703 0.9405 0.8745 0.8773 0.8311 5.48%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.485 0.605 0.535 0.225 0.285 0.43 0.405 -
P/RPS 0.30 0.33 0.33 0.10 0.13 0.21 0.27 1.77%
P/EPS 10.12 3.61 5.48 2.40 46.33 6.45 4.39 14.92%
EY 9.88 27.70 18.26 41.73 2.16 15.49 22.79 -12.99%
DY 3.09 2.48 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.45 0.19 0.26 0.39 0.39 -1.78%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 20/05/21 26/06/20 29/05/19 30/05/18 26/05/17 -
Price 0.45 0.58 0.58 0.24 0.305 0.38 0.495 -
P/RPS 0.28 0.32 0.36 0.11 0.14 0.19 0.33 -2.70%
P/EPS 9.39 3.46 5.94 2.56 49.58 5.70 5.36 9.79%
EY 10.65 28.89 16.84 39.12 2.02 17.53 18.65 -8.91%
DY 3.33 2.59 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.48 0.20 0.27 0.34 0.47 -5.72%

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