[LSTEEL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.99%
YoY- 185.11%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 44,654 57,774 68,086 56,723 54,191 52,682 57,885 -15.92%
PBT 3,506 3,349 6,880 10,266 8,802 9,459 5,292 -24.06%
Tax -1,010 -824 -1,231 -3,167 -2,289 -2,354 -1,797 -31.96%
NP 2,496 2,525 5,649 7,099 6,513 7,105 3,495 -20.15%
-
NP to SH 2,498 2,526 5,655 7,105 6,519 7,111 3,501 -20.20%
-
Tax Rate 28.81% 24.60% 17.89% 30.85% 26.01% 24.89% 33.96% -
Total Cost 42,158 55,249 62,437 49,624 47,678 45,577 54,390 -15.65%
-
Net Worth 176,960 174,358 171,755 166,551 160,045 156,141 150,340 11.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 1,951 - - - - 1,960 -
Div Payout % - 77.27% - - - - 56.01% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 176,960 174,358 171,755 166,551 160,045 156,141 150,340 11.51%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.59% 4.37% 8.30% 12.52% 12.02% 13.49% 6.04% -
ROE 1.41% 1.45% 3.29% 4.27% 4.07% 4.55% 2.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 34.32 44.40 52.33 43.59 41.65 40.49 44.28 -15.66%
EPS 1.92 1.94 4.35 5.46 5.01 5.47 2.68 -19.98%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.36 1.34 1.32 1.28 1.23 1.20 1.15 11.86%
Adjusted Per Share Value based on latest NOSH - 140,334
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.85 36.03 42.46 35.38 33.80 32.86 36.10 -15.92%
EPS 1.56 1.58 3.53 4.43 4.07 4.44 2.18 -20.04%
DPS 0.00 1.22 0.00 0.00 0.00 0.00 1.22 -
NAPS 1.1037 1.0875 1.0712 1.0388 0.9982 0.9738 0.9377 11.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.56 0.605 0.60 0.635 0.655 0.535 0.725 -
P/RPS 1.63 1.36 1.15 1.46 1.57 1.32 1.64 -0.40%
P/EPS 29.17 31.16 13.81 11.63 13.07 9.79 27.07 5.12%
EY 3.43 3.21 7.24 8.60 7.65 10.22 3.69 -4.76%
DY 0.00 2.48 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 0.41 0.45 0.45 0.50 0.53 0.45 0.63 -24.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 24/02/22 25/11/21 26/08/21 20/05/21 25/03/21 -
Price 0.53 0.58 0.61 0.625 0.70 0.58 0.56 -
P/RPS 1.54 1.31 1.17 1.43 1.68 1.43 1.26 14.35%
P/EPS 27.61 29.88 14.04 11.45 13.97 10.61 20.91 20.41%
EY 3.62 3.35 7.12 8.74 7.16 9.42 4.78 -16.95%
DY 0.00 2.59 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 0.39 0.43 0.46 0.49 0.57 0.48 0.49 -14.15%

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