[LSTEEL] QoQ 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- 40.49%
YoY- -53.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 56,723 54,191 52,682 57,885 60,729 39,100 60,146 -3.82%
PBT 10,266 8,802 9,459 5,292 3,154 -397 625 545.07%
Tax -3,167 -2,289 -2,354 -1,797 -670 -5 11 -
NP 7,099 6,513 7,105 3,495 2,484 -402 636 398.71%
-
NP to SH 7,105 6,519 7,111 3,501 2,492 -395 642 395.88%
-
Tax Rate 30.85% 26.01% 24.89% 33.96% 21.24% - -1.76% -
Total Cost 49,624 47,678 45,577 54,390 58,245 39,502 59,510 -11.39%
-
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 % - - - 56.01% - - - -
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 12.52% 12.02% 13.49% 6.04% 4.09% -1.03% 1.06% -
ROE 4.27% 4.07% 4.55% 2.33% 1.69% -0.26% 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 43.59 41.65 40.49 44.28 46.45 31.00 47.69 -5.81%
EPS 5.46 5.01 5.47 2.68 1.91 -0.31 0.51 385.05%
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 35.38 33.80 32.86 36.10 37.88 24.39 37.51 -3.81%
EPS 4.43 4.07 4.44 2.18 1.55 -0.25 0.40 396.12%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 1.0388 0.9982 0.9738 0.9377 0.9214 0.9361 0.944 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 1.46 1.57 1.32 1.64 0.56 0.71 0.47 112.75%
P/EPS 11.63 13.07 9.79 27.07 13.64 -70.25 44.20 -58.90%
EY 8.60 7.65 10.22 3.69 7.33 -1.42 2.26 143.54%
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 1.43 1.68 1.43 1.26 1.03 1.00 0.50 101.35%
P/EPS 11.45 13.97 10.61 20.91 25.18 -98.98 47.15 -61.04%
EY 8.74 7.16 9.42 4.78 3.97 -1.01 2.12 156.88%
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