[LSTEEL] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 78.38%
YoY- -4.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 217,860 297,340 284,032 243,762 167,349 153,677 234,680 -1.23%
PBT 8,674 -3,094 5,764 10,555 7,575 -5,694 -14,663 -
Tax -2,461 12,332 -1,101 -2,885 -1,045 2,197 2,655 -
NP 6,213 9,238 4,663 7,670 6,530 -3,497 -12,008 -
-
NP to SH 6,239 9,330 4,882 9,283 9,701 -3,473 -12,856 -
-
Tax Rate 28.37% - 19.10% 27.33% 13.80% - - -
Total Cost 211,647 288,102 279,369 236,092 160,819 157,174 246,688 -2.51%
-
Net Worth 150,340 150,748 142,116 140,002 131,181 12,212,747 120,364 3.77%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,960 - - - - - - -
Div Payout % 31.43% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 150,340 150,748 142,116 140,002 131,181 12,212,747 120,364 3.77%
NOSH 140,334 128,032 128,032 128,032 128,032 127,216 128,047 1.53%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.85% 3.11% 1.64% 3.15% 3.90% -2.28% -5.12% -
ROE 4.15% 6.19% 3.44% 6.63% 7.40% -0.03% -10.68% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 166.65 234.72 223.84 191.52 131.40 120.80 183.28 -1.57%
EPS 4.77 -1.66 3.85 6.12 5.30 -2.73 -10.04 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.19 1.12 1.10 1.03 96.00 0.94 3.41%
Adjusted Per Share Value based on latest NOSH - 128,032
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 140.87 192.26 183.65 157.61 108.21 99.37 151.74 -1.23%
EPS 4.03 6.03 3.16 6.00 6.27 -2.25 -8.31 -
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9721 0.9747 0.9189 0.9052 0.8482 78.9664 0.7783 3.77%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.725 0.305 0.25 0.50 0.40 0.165 0.275 -
P/RPS 0.44 0.13 0.11 0.26 0.30 0.14 0.15 19.62%
P/EPS 15.19 4.14 6.50 6.86 5.25 -6.04 -2.74 -
EY 6.58 24.15 15.39 14.59 19.04 -16.55 -36.51 -
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.26 0.22 0.45 0.39 0.00 0.29 13.79%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/03/21 25/02/20 28/02/19 26/02/18 24/02/17 29/02/16 27/02/15 -
Price 0.56 0.295 0.27 0.475 0.53 0.16 0.26 -
P/RPS 0.34 0.13 0.12 0.25 0.40 0.13 0.14 15.92%
P/EPS 11.73 4.01 7.02 6.51 6.96 -5.86 -2.59 -
EY 8.52 24.97 14.25 15.36 14.37 -17.06 -38.62 -
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.25 0.24 0.43 0.51 0.00 0.28 9.76%

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