[LSTEEL] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -55.01%
YoY- 97.77%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 164,238 188,078 204,856 213,746 198,492 269,198 251,538 -6.85%
PBT 15,414 10,680 13,710 36,522 456 -3,342 11,702 4.69%
Tax -1,600 -3,700 -3,668 -9,286 12 9,206 -3,998 -14.14%
NP 13,814 6,980 10,042 27,236 468 5,864 7,704 10.21%
-
NP to SH 13,820 6,988 10,048 27,260 494 5,968 7,832 9.91%
-
Tax Rate 10.38% 34.64% 26.75% 25.43% -2.63% - 34.17% -
Total Cost 150,424 181,098 194,814 186,510 198,024 263,334 243,834 -7.72%
-
Net Worth 352,152 187,000 176,960 160,045 150,089 144,539 141,849 16.34%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,178 4,035 3,903 - - - - -
Div Payout % 44.70% 57.76% 38.85% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 352,152 187,000 176,960 160,045 150,089 144,539 141,849 16.34%
NOSH 160,449 140,334 140,334 140,334 128,032 128,032 128,032 3.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.41% 3.71% 4.90% 12.74% 0.24% 2.18% 3.06% -
ROE 3.92% 3.74% 5.68% 17.03% 0.33% 4.13% 5.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 106.34 139.80 157.44 164.27 157.38 212.32 198.61 -9.87%
EPS 8.94 5.20 7.72 20.94 0.40 -2.70 6.16 6.39%
DPS 4.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 1.39 1.36 1.23 1.19 1.14 1.12 12.56%
Adjusted Per Share Value based on latest NOSH - 160,449
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 102.06 116.87 127.30 132.82 123.34 167.28 156.30 -6.85%
EPS 8.59 4.34 6.24 16.94 0.31 3.71 4.87 9.91%
DPS 3.84 2.51 2.43 0.00 0.00 0.00 0.00 -
NAPS 2.1883 1.162 1.0996 0.9945 0.9327 0.8982 0.8814 16.34%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.555 0.44 0.56 0.655 0.22 0.30 0.365 -
P/RPS 0.52 0.31 0.36 0.40 0.14 0.14 0.18 19.32%
P/EPS 6.20 8.47 7.25 3.13 56.17 6.37 5.90 0.82%
EY 16.12 11.81 13.79 31.99 1.78 15.69 16.94 -0.82%
DY 7.21 6.82 5.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.41 0.53 0.18 0.26 0.33 -5.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 23/08/23 24/08/22 26/08/21 26/08/20 27/08/19 30/08/18 -
Price 0.53 0.47 0.53 0.70 0.31 0.27 0.385 -
P/RPS 0.50 0.34 0.34 0.43 0.20 0.13 0.19 17.48%
P/EPS 5.92 9.05 6.86 3.34 79.15 5.74 6.23 -0.84%
EY 16.88 11.05 14.57 29.93 1.26 17.43 16.06 0.83%
DY 7.55 6.38 5.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.39 0.57 0.26 0.24 0.34 -6.30%

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