[LSTEEL] QoQ Annualized Quarter 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- -4.16%
YoY- 5418.22%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 231,096 231,681 218,128 213,746 210,728 217,860 213,300 5.49%
PBT 13,396 35,406 38,036 36,522 37,836 8,674 4,509 106.80%
Tax -3,296 -9,040 -10,413 -9,286 -9,416 -2,461 -885 140.46%
NP 10,100 26,366 27,622 27,236 28,420 6,213 3,624 98.16%
-
NP to SH 10,104 26,400 27,646 27,260 28,444 6,239 3,650 97.27%
-
Tax Rate 24.60% 25.53% 27.38% 25.43% 24.89% 28.37% 19.63% -
Total Cost 220,996 205,315 190,505 186,510 182,308 211,647 209,676 3.57%
-
Net Worth 174,358 171,755 166,551 160,045 156,141 150,340 147,726 11.69%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,807 - - - - 1,960 - -
Div Payout % 77.27% - - - - 31.43% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 174,358 171,755 166,551 160,045 156,141 150,340 147,726 11.69%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.37% 11.38% 12.66% 12.74% 13.49% 2.85% 1.70% -
ROE 5.79% 15.37% 16.60% 17.03% 18.22% 4.15% 2.47% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 177.60 178.05 167.64 164.27 161.95 166.65 163.16 5.82%
EPS 7.76 20.29 21.25 20.94 21.88 4.77 2.79 97.89%
DPS 6.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.34 1.32 1.28 1.23 1.20 1.15 1.13 12.04%
Adjusted Per Share Value based on latest NOSH - 140,334
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 149.42 149.80 141.04 138.21 136.25 140.87 137.92 5.48%
EPS 6.53 17.07 17.88 17.63 18.39 4.03 2.36 97.21%
DPS 5.05 0.00 0.00 0.00 0.00 1.27 0.00 -
NAPS 1.1274 1.1106 1.0769 1.0348 1.0096 0.9721 0.9552 11.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.605 0.60 0.635 0.655 0.535 0.725 0.26 -
P/RPS 0.34 0.34 0.38 0.40 0.33 0.44 0.16 65.36%
P/EPS 7.79 2.96 2.99 3.13 2.45 15.19 9.31 -11.21%
EY 12.84 33.82 33.46 31.99 40.86 6.58 10.74 12.65%
DY 9.92 0.00 0.00 0.00 0.00 2.07 0.00 -
P/NAPS 0.45 0.45 0.50 0.53 0.45 0.63 0.23 56.49%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 24/02/22 25/11/21 26/08/21 20/05/21 25/03/21 27/11/20 -
Price 0.58 0.61 0.625 0.70 0.58 0.56 0.48 -
P/RPS 0.33 0.34 0.37 0.43 0.36 0.34 0.29 9.00%
P/EPS 7.47 3.01 2.94 3.34 2.65 11.73 17.19 -42.65%
EY 13.39 33.26 34.00 29.93 37.69 8.52 5.82 74.36%
DY 10.34 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.43 0.46 0.49 0.57 0.48 0.49 0.42 1.58%

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