[LSTEEL] YoY TTM 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- 103.67%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 182,649 213,973 236,774 210,396 284,638 285,372 257,313 -5.54%
PBT 26,523 9,150 29,297 17,508 -574 922 10,490 16.70%
Tax -2,348 -2,707 -7,511 -4,826 12,343 -358 -3,631 -7.00%
NP 24,175 6,443 21,786 12,682 11,769 564 6,859 23.33%
-
NP to SH 24,183 6,449 21,805 12,709 11,842 780 8,474 19.07%
-
Tax Rate 8.85% 29.58% 25.64% 27.56% - 38.83% 34.61% -
Total Cost 158,474 207,530 214,988 197,714 272,869 284,808 250,454 -7.33%
-
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 1,960 - - - -
Div Payout % - 31.29% 8.95% 15.43% - - - -
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 13.24% 3.01% 9.20% 6.03% 4.13% 0.20% 2.67% -
ROE 6.86% 3.50% 12.51% 8.14% 7.82% 0.55% 6.00% -
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 118.19 159.05 181.97 161.70 225.68 225.08 202.31 -8.56%
EPS 15.65 4.79 16.76 9.77 9.39 0.62 6.66 15.28%
DPS 0.00 1.50 1.50 1.51 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 118.10 138.35 153.10 136.04 184.04 184.52 166.38 -5.54%
EPS 15.64 4.17 14.10 8.22 7.66 0.50 5.48 19.08%
DPS 0.00 1.30 1.26 1.27 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 0.41 0.30 0.33 0.33 0.10 0.13 0.21 11.78%
P/EPS 3.13 10.12 3.61 5.48 2.40 46.33 6.45 -11.34%
EY 31.94 9.88 27.70 18.26 41.73 2.16 15.49 12.80%
DY 0.00 3.09 2.48 2.82 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 0.45 0.28 0.32 0.36 0.11 0.14 0.19 15.43%
P/EPS 3.42 9.39 3.46 5.94 2.56 49.58 5.70 -8.15%
EY 29.25 10.65 28.89 16.84 39.12 2.02 17.53 8.89%
DY 0.00 3.33 2.59 2.60 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