[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 78.38%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 269,125 251,538 286,028 243,762 225,717 213,866 231,824 10.44%
PBT 8,924 11,702 11,776 10,555 7,342 10,298 12,040 -18.08%
Tax -2,816 -3,998 -2,972 -2,885 -2,241 6 12 -
NP 6,108 7,704 8,804 7,670 5,101 10,304 12,052 -36.40%
-
NP to SH 6,226 7,832 8,916 9,283 5,204 10,408 12,156 -35.95%
-
Tax Rate 31.56% 34.17% 25.24% 27.33% 30.52% -0.06% -0.10% -
Total Cost 263,017 243,834 277,224 236,092 220,616 203,562 219,772 12.70%
-
Net Worth 143,436 141,849 141,177 140,002 135,016 136,290 133,745 4.76%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 143,436 141,849 141,177 140,002 135,016 136,290 133,745 4.76%
NOSH 128,032 128,032 128,032 128,032 128,032 128,032 128,032 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.27% 3.06% 3.08% 3.15% 2.26% 4.82% 5.20% -
ROE 4.34% 5.52% 6.32% 6.63% 3.85% 7.64% 9.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 212.02 198.61 224.89 191.52 177.21 167.90 182.00 10.70%
EPS 4.91 6.16 7.00 6.12 4.08 8.18 9.56 -35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.11 1.10 1.06 1.07 1.05 5.01%
Adjusted Per Share Value based on latest NOSH - 128,032
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 174.01 162.64 184.94 157.61 145.95 138.28 149.90 10.44%
EPS 4.03 5.06 5.76 6.00 3.36 6.73 7.86 -35.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9274 0.9172 0.9128 0.9052 0.873 0.8812 0.8648 4.76%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.355 0.365 0.43 0.50 0.64 0.60 0.405 -
P/RPS 0.17 0.18 0.19 0.26 0.36 0.36 0.22 -15.77%
P/EPS 7.24 5.90 6.13 6.86 15.66 7.34 4.24 42.81%
EY 13.82 16.94 16.30 14.59 6.38 13.62 23.56 -29.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.45 0.60 0.56 0.39 -14.17%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 30/05/18 26/02/18 27/11/17 24/08/17 26/05/17 -
Price 0.31 0.385 0.38 0.475 0.70 0.58 0.495 -
P/RPS 0.15 0.19 0.17 0.25 0.40 0.35 0.27 -32.39%
P/EPS 6.32 6.23 5.42 6.51 17.13 7.10 5.19 14.02%
EY 15.82 16.06 18.45 15.36 5.84 14.09 19.28 -12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.34 0.43 0.66 0.54 0.47 -30.87%

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