[LSTEEL] QoQ TTM 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- 23.51%
YoY- 136.73%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 227,237 236,774 231,682 221,481 225,487 210,396 217,860 2.85%
PBT 24,001 29,297 35,407 33,819 26,707 17,508 8,674 97.46%
Tax -6,232 -7,511 -9,041 -9,607 -7,110 -4,826 -2,461 86.10%
NP 17,769 21,786 26,366 24,212 19,597 12,682 6,213 101.87%
-
NP to SH 17,784 21,805 26,390 24,236 19,623 12,709 6,240 101.40%
-
Tax Rate 25.97% 25.64% 25.53% 28.41% 26.62% 27.56% 28.37% -
Total Cost 209,468 214,988 205,316 197,269 205,890 197,714 211,647 -0.68%
-
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 1,951 - 1,960 1,960 1,960 1,960 -0.30%
Div Payout % 10.97% 8.95% - 8.09% 9.99% 15.43% 31.43% -
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 7.82% 9.20% 11.38% 10.93% 8.69% 6.03% 2.85% -
ROE 10.05% 12.51% 15.36% 14.55% 12.26% 8.14% 4.15% -
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 174.64 181.97 178.06 170.22 173.29 161.70 166.65 3.18%
EPS 13.67 16.76 20.28 18.63 15.08 9.77 4.77 102.14%
DPS 1.50 1.50 0.00 1.50 1.50 1.51 1.50 0.00%
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 141.20 147.13 143.97 137.63 140.12 130.74 135.38 2.85%
EPS 11.05 13.55 16.40 15.06 12.19 7.90 3.88 101.30%
DPS 1.21 1.21 0.00 1.22 1.22 1.22 1.22 -0.54%
NAPS 1.0996 1.0835 1.0673 1.0349 0.9945 0.9703 0.9342 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 0.32 0.33 0.34 0.37 0.38 0.33 0.44 -19.17%
P/EPS 4.10 3.61 2.96 3.41 4.34 5.48 15.19 -58.33%
EY 24.41 27.70 33.80 29.33 23.02 18.26 6.58 140.21%
DY 2.68 2.48 0.00 2.36 2.29 2.82 2.07 18.84%
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 0.30 0.32 0.34 0.37 0.40 0.36 0.34 -8.02%
P/EPS 3.88 3.46 3.01 3.36 4.64 5.94 11.73 -52.26%
EY 25.79 28.89 33.25 29.80 21.54 16.84 8.52 109.67%
DY 2.83 2.59 0.00 2.40 2.14 2.60 2.68 3.70%
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