[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 127.87%
YoY- -33.13%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 163,596 106,873 52,682 217,860 159,975 99,246 60,146 94.73%
PBT 28,527 18,261 9,459 8,674 3,382 228 625 1174.21%
Tax -7,810 -4,643 -2,354 -2,461 -664 6 11 -
NP 20,717 13,618 7,105 6,213 2,718 234 636 917.79%
-
NP to SH 20,735 13,630 7,111 6,239 2,738 247 642 912.03%
-
Tax Rate 27.38% 25.43% 24.89% 28.37% 19.63% -2.63% -1.76% -
Total Cost 142,879 93,255 45,577 211,647 157,257 99,012 59,510 79.20%
-
Net Worth 166,551 160,045 156,141 150,340 147,726 150,089 151,351 6.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 1,960 - - - -
Div Payout % - - - 31.43% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 166,551 160,045 156,141 150,340 147,726 150,089 151,351 6.58%
NOSH 140,334 140,334 140,334 140,334 140,334 128,032 128,032 6.30%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.66% 12.74% 13.49% 2.85% 1.70% 0.24% 1.06% -
ROE 12.45% 8.52% 4.55% 4.15% 1.85% 0.16% 0.42% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 125.73 82.14 40.49 166.65 122.37 78.69 47.69 90.72%
EPS 15.94 10.47 5.47 4.77 2.09 0.20 0.51 890.15%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.28 1.23 1.20 1.15 1.13 1.19 1.20 4.39%
Adjusted Per Share Value based on latest NOSH - 140,334
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 105.78 69.10 34.06 140.87 103.44 64.17 38.89 94.73%
EPS 13.41 8.81 4.60 4.03 1.77 0.16 0.42 904.31%
DPS 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
NAPS 1.0769 1.0348 1.0096 0.9721 0.9552 0.9705 0.9786 6.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.635 0.655 0.535 0.725 0.26 0.22 0.225 -
P/RPS 0.51 0.80 1.32 0.44 0.21 0.28 0.47 5.59%
P/EPS 3.98 6.25 9.79 15.19 12.41 112.34 44.20 -79.88%
EY 25.10 15.99 10.22 6.58 8.06 0.89 2.26 397.05%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.45 0.63 0.23 0.18 0.19 90.49%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 20/05/21 25/03/21 27/11/20 26/08/20 26/06/20 -
Price 0.625 0.70 0.58 0.56 0.48 0.31 0.24 -
P/RPS 0.50 0.85 1.43 0.34 0.39 0.39 0.50 0.00%
P/EPS 3.92 6.68 10.61 11.73 22.92 158.30 47.15 -80.92%
EY 25.50 14.96 9.42 8.52 4.36 0.63 2.12 424.17%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.48 0.49 0.42 0.26 0.20 81.63%

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