[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 355.91%
YoY- 1007.63%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 231,681 218,128 213,746 210,728 217,860 213,300 198,492 10.82%
PBT 35,406 38,036 36,522 37,836 8,674 4,509 456 1705.64%
Tax -9,040 -10,413 -9,286 -9,416 -2,461 -885 12 -
NP 26,366 27,622 27,236 28,420 6,213 3,624 468 1358.84%
-
NP to SH 26,400 27,646 27,260 28,444 6,239 3,650 494 1308.54%
-
Tax Rate 25.53% 27.38% 25.43% 24.89% 28.37% 19.63% -2.63% -
Total Cost 205,315 190,505 186,510 182,308 211,647 209,676 198,024 2.43%
-
Net Worth 171,755 166,551 160,045 156,141 150,340 147,726 150,089 9.37%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 1,960 - - -
Div Payout % - - - - 31.43% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 171,755 166,551 160,045 156,141 150,340 147,726 150,089 9.37%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 128,032 6.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.38% 12.66% 12.74% 13.49% 2.85% 1.70% 0.24% -
ROE 15.37% 16.60% 17.03% 18.22% 4.15% 2.47% 0.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 178.05 167.64 164.27 161.95 166.65 163.16 157.38 8.55%
EPS 20.29 21.25 20.94 21.88 4.77 2.79 0.40 1260.53%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.32 1.28 1.23 1.20 1.15 1.13 1.19 7.13%
Adjusted Per Share Value based on latest NOSH - 140,334
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 144.39 135.95 133.22 131.34 135.78 132.94 123.71 10.82%
EPS 16.45 17.23 16.99 17.73 3.89 2.28 0.31 1301.93%
DPS 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
NAPS 1.0705 1.038 0.9975 0.9731 0.937 0.9207 0.9354 9.38%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.60 0.635 0.655 0.535 0.725 0.26 0.22 -
P/RPS 0.34 0.38 0.40 0.33 0.44 0.16 0.14 80.38%
P/EPS 2.96 2.99 3.13 2.45 15.19 9.31 56.17 -85.86%
EY 33.82 33.46 31.99 40.86 6.58 10.74 1.78 608.22%
DY 0.00 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 0.45 0.50 0.53 0.45 0.63 0.23 0.18 83.89%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 20/05/21 25/03/21 27/11/20 26/08/20 -
Price 0.61 0.625 0.70 0.58 0.56 0.48 0.31 -
P/RPS 0.34 0.37 0.43 0.36 0.34 0.29 0.20 42.30%
P/EPS 3.01 2.94 3.34 2.65 11.73 17.19 79.15 -88.62%
EY 33.26 34.00 29.93 37.69 8.52 5.82 1.26 781.27%
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.46 0.49 0.57 0.48 0.49 0.42 0.26 46.12%

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