[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.42%
YoY- 657.3%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 204,856 231,096 231,681 218,128 213,746 210,728 217,860 -4.03%
PBT 13,710 13,396 35,406 38,036 36,522 37,836 8,674 35.80%
Tax -3,668 -3,296 -9,040 -10,413 -9,286 -9,416 -2,461 30.57%
NP 10,042 10,100 26,366 27,622 27,236 28,420 6,213 37.84%
-
NP to SH 10,048 10,104 26,400 27,646 27,260 28,444 6,239 37.51%
-
Tax Rate 26.75% 24.60% 25.53% 27.38% 25.43% 24.89% 28.37% -
Total Cost 194,814 220,996 205,315 190,505 186,510 182,308 211,647 -5.38%
-
Net Worth 176,960 174,358 171,755 166,551 160,045 156,141 150,340 11.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,903 7,807 - - - - 1,960 58.48%
Div Payout % 38.85% 77.27% - - - - 31.43% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 176,960 174,358 171,755 166,551 160,045 156,141 150,340 11.51%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.90% 4.37% 11.38% 12.66% 12.74% 13.49% 2.85% -
ROE 5.68% 5.79% 15.37% 16.60% 17.03% 18.22% 4.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 157.44 177.60 178.05 167.64 164.27 161.95 166.65 -3.72%
EPS 7.72 7.76 20.29 21.25 20.94 21.88 4.77 37.96%
DPS 3.00 6.00 0.00 0.00 0.00 0.00 1.50 58.94%
NAPS 1.36 1.34 1.32 1.28 1.23 1.20 1.15 11.86%
Adjusted Per Share Value based on latest NOSH - 140,334
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 132.46 149.42 149.80 141.04 138.21 136.25 140.87 -4.03%
EPS 6.50 6.53 17.07 17.88 17.63 18.39 4.03 37.65%
DPS 2.52 5.05 0.00 0.00 0.00 0.00 1.27 58.10%
NAPS 1.1442 1.1274 1.1106 1.0769 1.0348 1.0096 0.9721 11.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.56 0.605 0.60 0.635 0.655 0.535 0.725 -
P/RPS 0.36 0.34 0.34 0.38 0.40 0.33 0.44 -12.55%
P/EPS 7.25 7.79 2.96 2.99 3.13 2.45 15.19 -39.00%
EY 13.79 12.84 33.82 33.46 31.99 40.86 6.58 63.98%
DY 5.36 9.92 0.00 0.00 0.00 0.00 2.07 88.89%
P/NAPS 0.41 0.45 0.45 0.50 0.53 0.45 0.63 -24.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 20/05/21 25/03/21 -
Price 0.53 0.58 0.61 0.625 0.70 0.58 0.56 -
P/RPS 0.34 0.33 0.34 0.37 0.43 0.36 0.34 0.00%
P/EPS 6.86 7.47 3.01 2.94 3.34 2.65 11.73 -30.13%
EY 14.57 13.39 33.26 34.00 29.93 37.69 8.52 43.14%
DY 5.66 10.34 0.00 0.00 0.00 0.00 2.68 64.83%
P/NAPS 0.39 0.43 0.46 0.49 0.57 0.48 0.49 -14.15%

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