[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock

[LSTEEL] LEADER STEEL HOLDINGS BHD

Announcement Date

23-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- -17.49%

YoY- -75.39%

Quarter Report

LSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	182,286	188,078	199,832	221,789	224,924	204,856	231,096	-14.61%
YoY %	-3.08%	-5.88%	-9.90%	-1.39%	9.80%	-11.35%	-	-
Horiz. %	78.88%	81.39%	86.47%	95.97%	97.33%	88.65%	100.00%	-
PBT	9,073	10,680	13,696	9,075	10,824	13,710	13,396	-22.85%
YoY %	-15.05%	-22.02%	50.92%	-16.16%	-21.05%	2.34%	-	-
Horiz. %	67.73%	79.73%	102.24%	67.74%	80.80%	102.34%	100.00%	-
Tax	-3,129	-3,700	-3,784	-2,585	-2,956	-3,668	-3,296	-3.40%
YoY %	15.43%	2.22%	-46.38%	12.55%	19.41%	-11.29%	-	-
Horiz. %	94.93%	112.26%	114.81%	78.43%	89.68%	111.29%	100.00%	-
NP	5,944	6,980	9,912	6,490	7,868	10,042	10,100	-29.75%
YoY %	-14.84%	-29.58%	52.73%	-17.51%	-21.65%	-0.57%	-	-
Horiz. %	58.85%	69.11%	98.14%	64.26%	77.90%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,950	6,988	9,916	6,496	7,873	10,048	10,104	-29.72%
YoY %	-14.85%	-29.53%	52.65%	-17.49%	-21.65%	-0.55%	-	-
Horiz. %	58.89%	69.16%	98.14%	64.29%	77.92%	99.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.49%	34.64%	27.63%	28.48%	27.31%	26.75%	24.60%	-
YoY %	-0.43%	25.37%	-2.98%	4.28%	2.09%	8.74%	-	-
Horiz. %	140.20%	140.81%	112.32%	115.77%	111.02%	108.74%	100.00%	-
Total Cost	176,342	181,098	189,920	215,299	217,056	194,814	220,996	-13.95%
YoY %	-2.63%	-4.65%	-11.79%	-0.81%	11.42%	-11.85%	-	-
Horiz. %	79.79%	81.95%	85.94%	97.42%	98.22%	88.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,565,554	187,000	184,310	182,964	175,659	176,960	174,358	2140.15%
YoY %	9,828.10%	1.46%	0.74%	4.16%	-0.74%	1.49%	-	-
Horiz. %	10,647.95%	107.25%	105.71%	104.94%	100.75%	101.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	2,690	4,035	8,071	2,017	2,602	3,903	7,807	-50.81%
YoY %	-33.33%	-50.01%	300.15%	-22.48%	-33.33%	-50.01%	-	-
Horiz. %	34.46%	51.68%	103.38%	25.84%	33.33%	49.99%	100.00%	-
Div Payout %	45.22%	57.76%	81.40%	31.07%	33.05%	38.85%	77.27%	-
YoY %	-21.71%	-29.04%	161.99%	-5.99%	-14.93%	-49.72%	-	-
Horiz. %	58.52%	74.75%	105.34%	40.21%	42.77%	50.28%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	18,565,554	187,000	184,310	182,964	175,659	176,960	174,358	2140.15%
YoY %	9,828.10%	1.46%	0.74%	4.16%	-0.74%	1.49%	-	-
Horiz. %	10,647.95%	107.25%	105.71%	104.94%	100.75%	101.49%	100.00%	-
NOSH	140,334	140,334	140,334	140,334	140,334	140,334	140,334	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	3.26%	3.71%	4.96%	2.93%	3.50%	4.90%	4.37%	-
YoY %	-12.13%	-25.20%	69.28%	-16.29%	-28.57%	12.13%	-	-
Horiz. %	74.60%	84.90%	113.50%	67.05%	80.09%	112.13%	100.00%	-
ROE	0.03%	3.74%	5.38%	3.55%	4.48%	5.68%	5.79%	-
YoY %	-99.20%	-30.48%	51.55%	-20.76%	-21.13%	-1.90%	-	-
Horiz. %	0.52%	64.59%	92.92%	61.31%	77.37%	98.10%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	135.50	139.80	148.54	164.86	172.86	157.44	177.60	-16.49%
YoY %	-3.08%	-5.88%	-9.90%	-4.63%	9.79%	-11.35%	-	-
Horiz. %	76.30%	78.72%	83.64%	92.83%	97.33%	88.65%	100.00%	-
EPS	4.43	5.20	7.36	4.83	6.05	7.72	7.76	-31.15%
YoY %	-14.81%	-29.35%	52.38%	-20.17%	-21.63%	-0.52%	-	-
Horiz. %	57.09%	67.01%	94.85%	62.24%	77.96%	99.48%	100.00%	-
DPS	2.00	3.00	6.00	1.50	2.00	3.00	6.00	-51.89%
YoY %	-33.33%	-50.00%	300.00%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	33.33%	50.00%	100.00%	25.00%	33.33%	50.00%	100.00%	-
NAPS	138.00	1.39	1.37	1.36	1.35	1.36	1.34	2090.91%
YoY %	9,828.06%	1.46%	0.74%	0.74%	-0.74%	1.49%	-	-
Horiz. %	10,298.51%	103.73%	102.24%	101.49%	100.75%	101.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 140,334
RPS	113.69	117.30	124.63	138.33	140.28	127.77	144.13	-14.61%
YoY %	-3.08%	-5.88%	-9.90%	-1.39%	9.79%	-11.35%	-	-
Horiz. %	78.88%	81.38%	86.47%	95.98%	97.33%	88.65%	100.00%	-
EPS	3.71	4.36	6.18	4.05	4.91	6.27	6.30	-29.72%
YoY %	-14.91%	-29.45%	52.59%	-17.52%	-21.69%	-0.48%	-	-
Horiz. %	58.89%	69.21%	98.10%	64.29%	77.94%	99.52%	100.00%	-
DPS	1.68	2.52	5.03	1.26	1.62	2.43	4.87	-50.78%
YoY %	-33.33%	-49.90%	299.21%	-22.22%	-33.33%	-50.10%	-	-
Horiz. %	34.50%	51.75%	103.29%	25.87%	33.26%	49.90%	100.00%	-
NAPS	115.7923	1.1663	1.1495	1.1411	1.0956	1.1037	1.0875	2140.09%
YoY %	9,828.17%	1.46%	0.74%	4.15%	-0.73%	1.49%	-	-
Horiz. %	10,647.57%	107.25%	105.70%	104.93%	100.74%	101.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	0.475	0.44	0.485	0.545	0.52	0.56	0.605	-
P/RPS	0.35	0.31	0.33	0.33	0.30	0.36	0.34	1.94%
YoY %	12.90%	-6.06%	0.00%	10.00%	-16.67%	5.88%	-	-
Horiz. %	102.94%	91.18%	97.06%	97.06%	88.24%	105.88%	100.00%	-
P/EPS	10.74	8.47	6.58	11.29	8.59	7.25	7.79	23.84%
YoY %	26.80%	28.72%	-41.72%	31.43%	18.48%	-6.93%	-	-
Horiz. %	137.87%	108.73%	84.47%	144.93%	110.27%	93.07%	100.00%	-
EY	9.31	11.81	15.20	8.86	11.64	13.79	12.84	-19.27%
YoY %	-21.17%	-22.30%	71.56%	-23.88%	-15.59%	7.40%	-	-
Horiz. %	72.51%	91.98%	118.38%	69.00%	90.65%	107.40%	100.00%	-
DY	4.21	6.82	12.37	2.75	3.85	5.36	9.92	-43.49%
YoY %	-38.27%	-44.87%	349.82%	-28.57%	-28.17%	-45.97%	-	-
Horiz. %	42.44%	68.75%	124.70%	27.72%	38.81%	54.03%	100.00%	-
P/NAPS	0.00	0.32	0.35	0.40	0.39	0.41	0.45	-
YoY %	0.00%	-8.57%	-12.50%	2.56%	-4.88%	-8.89%	-	-
Horiz. %	0.00%	71.11%	77.78%	88.89%	86.67%	91.11%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	17/11/23	23/08/23	31/05/23	23/02/23	30/11/22	24/08/22	30/05/22	-
Price	0.52	0.47	0.45	0.52	0.53	0.53	0.58	-
P/RPS	0.38	0.34	0.30	0.32	0.31	0.34	0.33	9.85%
YoY %	11.76%	13.33%	-6.25%	3.23%	-8.82%	3.03%	-	-
Horiz. %	115.15%	103.03%	90.91%	96.97%	93.94%	103.03%	100.00%	-
P/EPS	11.76	9.05	6.11	10.77	8.76	6.86	7.47	35.29%
YoY %	29.94%	48.12%	-43.27%	22.95%	27.70%	-8.17%	-	-
Horiz. %	157.43%	121.15%	81.79%	144.18%	117.27%	91.83%	100.00%	-
EY	8.51	11.05	16.38	9.29	11.42	14.57	13.39	-26.05%
YoY %	-22.99%	-32.54%	76.32%	-18.65%	-21.62%	8.81%	-	-
Horiz. %	63.55%	82.52%	122.33%	69.38%	85.29%	108.81%	100.00%	-
DY	3.85	6.38	13.33	2.88	3.77	5.66	10.34	-48.21%
YoY %	-39.66%	-52.14%	362.85%	-23.61%	-33.39%	-45.26%	-	-
Horiz. %	37.23%	61.70%	128.92%	27.85%	36.46%	54.74%	100.00%	-
P/NAPS	0.00	0.34	0.33	0.38	0.39	0.39	0.43	-
YoY %	0.00%	3.03%	-13.16%	-2.56%	0.00%	-9.30%	-	-
Horiz. %	0.00%	79.07%	76.74%	88.37%	90.70%	90.70%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-15 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-15 16:30:00

EMA 5

10 Mins

BUY

2024-05-15 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 16:30:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

859

YTLPOWR

YTL POWER INTERNATIONAL BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

549

PTRANS

PERAK TRANSIT BERHAD

539

HARTA

HARTALEGA HOLDINGS BHD

536

HLIND

HONG LEONG INDUSTRIES BHD

522

GENTING

GENTING BHD

478

SENDAI

EVERSENDAI CORPORATION BERHAD

462

YTL

YTL CORPORATION BHD

420

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More