[LSTEEL] QoQ Cumulative 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- 137.84%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 201,844 125,769 71,507 243,762 169,288 106,933 57,956 129.58%
PBT 6,693 5,851 2,944 10,555 5,507 5,149 3,010 70.27%
Tax -2,112 -1,999 -743 -2,885 -1,681 3 3 -
NP 4,581 3,852 2,201 7,670 3,826 5,152 3,013 32.18%
-
NP to SH 4,670 3,916 2,229 9,283 3,903 5,204 3,039 33.13%
-
Tax Rate 31.56% 34.17% 25.24% 27.33% 30.52% -0.06% -0.10% -
Total Cost 197,263 121,917 69,306 236,092 165,462 101,781 54,943 134.28%
-
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 3.26% 2.76% 1.58% 6.63% 2.89% 3.82% 2.27% -
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 159.01 99.30 56.22 191.52 132.91 83.95 45.50 130.11%
EPS 3.68 3.08 1.75 6.12 3.06 4.09 2.39 33.30%
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 130.51 81.32 46.24 157.61 109.46 69.14 37.47 129.60%
EPS 3.02 2.53 1.44 6.00 2.52 3.36 1.96 33.36%
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 0.22 0.37 0.76 0.26 0.48 0.71 0.89 -60.57%
P/EPS 9.65 11.80 24.54 6.86 20.89 14.69 16.98 -31.36%
EY 10.36 8.47 4.08 14.59 4.79 6.81 5.89 45.66%
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 0.19 0.39 0.68 0.25 0.53 0.69 1.09 -68.76%
P/EPS 8.43 12.45 21.68 6.51 22.84 14.20 20.75 -45.11%
EY 11.87 8.03 4.61 15.36 4.38 7.04 4.82 82.26%
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