[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -68.67%
YoY- 208.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 243,762 169,288 106,933 57,956 167,349 120,142 79,477 110.66%
PBT 10,555 5,507 5,149 3,010 7,575 6,275 3,045 128.52%
Tax -2,885 -1,681 3 3 -1,045 -1,224 -382 283.52%
NP 7,670 3,826 5,152 3,013 6,530 5,051 2,663 102.04%
-
NP to SH 9,283 3,903 5,204 3,039 9,701 5,233 2,818 120.91%
-
Tax Rate 27.33% 30.52% -0.06% -0.10% 13.80% 19.51% 12.55% -
Total Cost 236,092 165,462 101,781 54,943 160,819 115,091 76,814 110.96%
-
Net Worth 140,002 135,016 136,290 133,745 131,181 12,738,300 12,496,108 -94.95%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 140,002 135,016 136,290 133,745 131,181 12,738,300 12,496,108 -94.95%
NOSH 128,032 128,032 128,032 128,032 128,032 128,032 127,511 0.27%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.15% 2.26% 4.82% 5.20% 3.90% 4.20% 3.35% -
ROE 6.63% 2.89% 3.82% 2.27% 7.40% 0.04% 0.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 191.52 132.91 83.95 45.50 131.40 94.32 62.33 110.92%
EPS 6.12 3.06 4.09 2.39 5.30 4.11 2.21 96.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 1.07 1.05 1.03 100.00 98.00 -94.94%
Adjusted Per Share Value based on latest NOSH - 128,032
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 157.61 109.46 69.14 37.47 108.21 77.68 51.39 110.66%
EPS 6.00 2.52 3.36 1.96 6.27 3.38 1.82 121.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9052 0.873 0.8812 0.8648 0.8482 82.3646 80.7986 -94.95%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.50 0.64 0.60 0.405 0.40 0.495 0.33 -
P/RPS 0.26 0.48 0.71 0.89 0.30 0.52 0.53 -37.71%
P/EPS 6.86 20.89 14.69 16.98 5.25 12.05 14.93 -40.37%
EY 14.59 4.79 6.81 5.89 19.04 8.30 6.70 67.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.56 0.39 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 24/08/17 26/05/17 24/02/17 28/11/16 29/08/16 -
Price 0.475 0.70 0.58 0.495 0.53 0.40 0.365 -
P/RPS 0.25 0.53 0.69 1.09 0.40 0.42 0.59 -43.49%
P/EPS 6.51 22.84 14.20 20.75 6.96 9.74 16.52 -46.15%
EY 15.36 4.38 7.04 4.82 14.37 10.27 6.05 85.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.54 0.47 0.51 0.00 0.00 -

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
Post a Comment