[LSTEEL] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -35.0%
YoY- -52.3%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 213,400 213,973 221,789 236,779 227,237 236,774 231,682 -5.34%
PBT 7,561 9,150 9,075 14,998 24,001 29,297 35,407 -64.37%
Tax -2,601 -2,707 -2,585 -3,448 -6,232 -7,511 -9,041 -56.51%
NP 4,960 6,443 6,490 11,550 17,769 21,786 26,366 -67.26%
-
NP to SH 4,967 6,449 6,496 11,560 17,784 21,805 26,390 -67.25%
-
Tax Rate 34.40% 29.58% 28.48% 22.99% 25.97% 25.64% 25.53% -
Total Cost 208,440 207,530 215,299 225,229 209,468 214,988 205,316 1.01%
-
Net Worth 187,000 184,310 182,964 175,659 176,960 174,358 171,755 5.84%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,017 2,017 1,951 1,951 1,951 1,951 - -
Div Payout % 40.63% 31.29% 30.05% 16.88% 10.97% 8.95% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 187,000 184,310 182,964 175,659 176,960 174,358 171,755 5.84%
NOSH 140,334 140,334 140,334 140,334 140,334 140,334 140,334 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.32% 3.01% 2.93% 4.88% 7.82% 9.20% 11.38% -
ROE 2.66% 3.50% 3.55% 6.58% 10.05% 12.51% 15.36% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 158.62 159.05 164.86 181.97 174.64 181.97 178.06 -7.43%
EPS 3.69 4.79 4.83 8.88 13.67 16.76 20.28 -67.99%
DPS 1.50 1.50 1.45 1.50 1.50 1.50 0.00 -
NAPS 1.39 1.37 1.36 1.35 1.36 1.34 1.32 3.51%
Adjusted Per Share Value based on latest NOSH - 140,334
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 133.10 133.45 138.33 147.68 141.73 147.67 144.50 -5.34%
EPS 3.10 4.02 4.05 7.21 11.09 13.60 16.46 -67.24%
DPS 1.26 1.26 1.22 1.22 1.22 1.22 0.00 -
NAPS 1.1663 1.1495 1.1411 1.0956 1.1037 1.0875 1.0712 5.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.44 0.485 0.545 0.52 0.56 0.605 0.60 -
P/RPS 0.28 0.30 0.33 0.29 0.32 0.33 0.34 -12.17%
P/EPS 11.92 10.12 11.29 5.85 4.10 3.61 2.96 153.76%
EY 8.39 9.88 8.86 17.09 24.41 27.70 33.80 -60.60%
DY 3.41 3.09 2.66 2.88 2.68 2.48 0.00 -
P/NAPS 0.32 0.35 0.40 0.39 0.41 0.45 0.45 -20.38%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 31/05/23 23/02/23 30/11/22 24/08/22 30/05/22 24/02/22 -
Price 0.47 0.45 0.52 0.53 0.53 0.58 0.61 -
P/RPS 0.30 0.28 0.32 0.29 0.30 0.32 0.34 -8.02%
P/EPS 12.73 9.39 10.77 5.97 3.88 3.46 3.01 162.21%
EY 7.86 10.65 9.29 16.76 25.79 28.89 33.25 -61.86%
DY 3.19 3.33 2.79 2.83 2.83 2.59 0.00 -
P/NAPS 0.34 0.33 0.38 0.39 0.39 0.43 0.46 -18.29%

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