[LSTEEL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -155.57%
YoY- 25.2%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 269,125 225,717 160,189 161,514 243,905 282,213 266,473 0.16%
PBT 8,924 7,342 8,366 -3,629 -5,274 3,904 2,073 27.52%
Tax -2,816 -2,241 -1,632 24 526 -222 -194 56.15%
NP 6,108 5,101 6,734 -3,605 -4,748 3,681 1,878 21.71%
-
NP to SH 6,226 5,204 6,977 -3,470 -4,640 3,790 1,842 22.49%
-
Tax Rate 31.56% 30.52% 19.51% - - 5.69% 9.36% -
Total Cost 263,017 220,616 153,454 165,119 248,653 278,532 264,594 -0.09%
-
Net Worth 143,436 135,016 12,738,300 117,390 113,867 119,098 95,972 6.92%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 143,436 135,016 12,738,300 117,390 113,867 119,098 95,972 6.92%
NOSH 128,032 128,032 128,032 127,598 127,941 128,063 127,962 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.27% 2.26% 4.20% -2.23% -1.95% 1.30% 0.71% -
ROE 4.34% 3.85% 0.05% -2.96% -4.07% 3.18% 1.92% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 212.02 177.21 125.75 126.58 190.64 220.37 208.24 0.30%
EPS 4.91 4.08 5.48 -2.72 -3.63 2.96 1.44 22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.06 100.00 0.92 0.89 0.93 0.75 7.06%
Adjusted Per Share Value based on latest NOSH - 127,417
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 167.73 140.68 99.84 100.66 152.01 175.89 166.08 0.16%
EPS 3.88 3.24 4.35 -2.16 -2.89 2.36 1.15 22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.894 0.8415 79.3911 0.7316 0.7097 0.7423 0.5981 6.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.355 0.64 0.495 0.17 0.315 0.30 0.28 -
P/RPS 0.17 0.36 0.39 0.13 0.17 0.14 0.13 4.57%
P/EPS 7.24 15.66 9.04 -6.25 -8.69 10.14 19.44 -15.17%
EY 13.82 6.38 11.07 -16.00 -11.51 9.87 5.14 17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.60 0.00 0.18 0.35 0.32 0.37 -2.90%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 28/11/16 20/11/15 26/11/14 28/11/13 30/11/12 -
Price 0.31 0.70 0.40 0.20 0.30 0.29 0.30 -
P/RPS 0.15 0.40 0.32 0.16 0.16 0.13 0.14 1.15%
P/EPS 6.32 17.13 7.30 -7.35 -8.27 9.80 20.83 -18.01%
EY 15.82 5.84 13.69 -13.60 -12.09 10.21 4.80 21.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.66 0.00 0.22 0.34 0.31 0.40 -6.33%

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