[LSH] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[LSH] LIM SEONG HAI CAPITAL BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 7.48%
YoY- 74.24%
Quarter Report
Latest QR
Upcoming QR
LSH's Result
LSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Revenue 434,800 357,754 242,812 163,305 130,868 67,416 83,222 73.43%
PBT 73,892 75,732 57,362 53,962 31,990 10,771 13,964 74.17%
Tax -16,630 -16,840 -14,028 -13,642 -7,120 -3,050 -2,846 80.01%
NP 57,262 58,892 43,334 40,320 24,870 7,721 11,118 72.60%
-
NP to SH 57,310 58,887 43,334 40,320 24,870 7,721 11,118 72.65%
-
Tax Rate 22.51% 22.24% 24.46% 25.28% 22.26% 28.32% 20.38% -
Total Cost 377,538 298,862 199,478 122,985 105,998 59,695 72,104 73.55%
-
Net Worth 427,537 306,483 92,745 77,870 55,413 38,781 26,670 151.93%
Dividend
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Div 16,814 12,911 6,548 12,084 7,383 2,106 - -
Div Payout % 29.34% 21.93% 15.11% 29.97% 29.69% 27.28% - -
Equity
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Net Worth 427,537 306,483 92,745 77,870 55,413 38,781 26,670 151.93%
NOSH 706,360 706,360 356,045 356,045 355,045 355,045 234,361 44.40%
Ratio Analysis
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
NP Margin 13.17% 16.46% 17.85% 24.69% 19.00% 11.45% 13.36% -
ROE 13.40% 19.21% 46.72% 51.78% 44.88% 19.91% 41.69% -
Per Share
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
RPS 63.09 69.55 68.23 45.95 37.22 21.12 35.51 21.09%
EPS 8.32 11.45 12.18 11.34 7.08 2.31 4.74 20.60%
DPS 2.44 2.51 1.84 3.40 2.10 0.66 0.00 -
NAPS 0.6204 0.5958 0.2606 0.2191 0.1576 0.1215 0.1138 75.90%
Adjusted Per Share Value based on latest NOSH - 356,045
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
RPS 61.55 50.65 34.38 23.12 18.53 9.54 11.78 73.43%
EPS 8.11 8.34 6.13 5.71 3.52 1.09 1.57 72.77%
DPS 2.38 1.83 0.93 1.71 1.05 0.30 0.00 -
NAPS 0.6053 0.4339 0.1313 0.1102 0.0784 0.0549 0.0378 151.84%
Price Multiplier on Financial Quarter End Date
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Date 29/03/24 29/09/23 31/03/23 30/09/22 31/03/22 30/09/21 - -
Price 0.88 0.88 0.80 0.48 0.50 0.35 0.00 -
P/RPS 1.39 1.27 1.17 1.04 1.34 1.66 0.00 -
P/EPS 10.58 7.69 6.57 4.23 7.07 14.47 0.00 -
EY 9.45 13.01 15.22 23.63 14.15 6.91 0.00 -
DY 2.77 2.85 2.30 7.08 4.20 1.89 0.00 -
P/NAPS 1.42 1.48 3.07 2.19 3.17 2.88 0.00 -
Price Multiplier on Announcement Date
31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 CAGR
Date 30/05/24 28/11/23 25/05/23 29/11/22 24/05/22 29/11/21 28/07/21 -
Price 0.88 0.88 0.88 0.49 0.55 0.40 0.00 -
P/RPS 1.39 1.27 1.29 1.07 1.48 1.89 0.00 -
P/EPS 10.58 7.69 7.23 4.32 7.78 16.54 0.00 -
EY 9.45 13.01 13.84 23.15 12.86 6.05 0.00 -
DY 2.77 2.85 2.09 6.94 3.82 1.65 0.00 -
P/NAPS 1.42 1.48 3.38 2.24 3.49 3.29 0.00 -

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
Post a Comment