[LSTEEL] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 40.49%
YoY- -53.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 55,542 53,096 68,086 57,885 73,356 82,188 74,474 -4.76%
PBT 14,798 957 6,880 5,292 -363 -931 5,048 19.62%
Tax -281 -368 -1,231 -1,797 7,847 1,011 -1,204 -21.52%
NP 14,517 589 5,649 3,495 7,484 80 3,844 24.77%
-
NP to SH 14,519 591 5,655 3,501 7,499 209 5,380 17.98%
-
Tax Rate 1.90% 38.45% 17.89% 33.96% - - 23.85% -
Total Cost 41,025 52,507 62,437 54,390 65,872 82,108 70,630 -8.65%
-
Net Worth 318,603 182,964 171,755 150,340 150,748 142,116 140,002 14.68%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 1,960 - - - -
Div Payout % - - - 56.01% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 318,603 182,964 171,755 150,340 150,748 142,116 140,002 14.68%
NOSH 160,334 140,334 140,334 140,334 128,032 128,032 128,032 3.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 26.14% 1.11% 8.30% 6.04% 10.20% 0.10% 5.16% -
ROE 4.56% 0.32% 3.29% 2.33% 4.97% 0.15% 3.84% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 37.31 39.47 52.33 44.28 57.91 64.77 58.51 -7.22%
EPS 9.75 0.44 4.35 2.68 0.60 0.16 3.05 21.36%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.14 1.36 1.32 1.15 1.19 1.12 1.10 11.72%
Adjusted Per Share Value based on latest NOSH - 140,334
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 34.51 32.99 42.31 35.97 45.58 51.07 46.28 -4.77%
EPS 9.02 0.37 3.51 2.18 4.66 0.13 3.34 17.99%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 1.9798 1.1369 1.0673 0.9342 0.9367 0.8831 0.87 14.68%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.455 0.545 0.60 0.725 0.305 0.25 0.50 -
P/RPS 1.22 1.38 1.15 1.64 0.53 0.39 0.85 6.20%
P/EPS 4.67 124.06 13.81 27.07 5.15 151.78 11.83 -14.34%
EY 21.43 0.81 7.24 3.69 19.41 0.66 8.45 16.76%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 0.21 0.40 0.45 0.63 0.26 0.22 0.45 -11.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 23/02/23 24/02/22 25/03/21 25/02/20 28/02/19 26/02/18 -
Price 0.48 0.52 0.61 0.56 0.295 0.27 0.475 -
P/RPS 1.29 1.32 1.17 1.26 0.51 0.42 0.81 8.06%
P/EPS 4.92 118.37 14.04 20.91 4.98 163.92 11.24 -12.85%
EY 20.32 0.84 7.12 4.78 20.07 0.61 8.90 14.74%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.46 0.49 0.25 0.24 0.43 -10.56%

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