[LSTEEL] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 25.72%
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 221,481 233,331 306,172 276,317 216,495 152,684 172,887 4.21%
PBT 33,819 3,019 -3,663 11,741 6,299 3,300 -13,429 -
Tax -9,607 7,183 5,496 -3,316 -993 956 2,277 -
NP 24,212 10,202 1,833 8,425 5,306 4,256 -11,152 -
-
NP to SH 24,236 10,238 2,039 10,051 5,423 4,361 -11,979 -
-
Tax Rate 28.41% -237.93% - 28.24% 15.76% -28.97% - -
Total Cost 197,269 223,129 304,339 267,892 211,189 148,428 184,039 1.16%
-
Net Worth 166,551 147,726 143,268 143,436 135,016 12,721,052 117,223 6.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,960 - - - - - - -
Div Payout % 8.09% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 166,551 147,726 143,268 143,436 135,016 12,721,052 117,223 6.02%
NOSH 140,334 140,334 128,032 128,032 128,032 128,032 127,417 1.62%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.93% 4.37% 0.60% 3.05% 2.45% 2.79% -6.45% -
ROE 14.55% 6.93% 1.42% 7.01% 4.02% 0.03% -10.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 170.22 178.48 241.49 217.68 169.97 120.02 135.69 3.84%
EPS 18.63 7.83 1.61 7.92 4.26 3.43 -9.40 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.13 1.13 1.13 1.06 100.00 0.92 5.65%
Adjusted Per Share Value based on latest NOSH - 128,032
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 143.21 150.87 197.97 178.66 139.98 98.72 111.79 4.21%
EPS 15.67 6.62 1.32 6.50 3.51 2.82 -7.75 -
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0769 0.9552 0.9264 0.9274 0.873 82.253 0.758 6.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.635 0.26 0.295 0.355 0.64 0.495 0.17 -
P/RPS 0.37 0.15 0.12 0.16 0.38 0.41 0.13 19.02%
P/EPS 3.41 3.32 18.34 4.48 15.03 14.44 -1.81 -
EY 29.33 30.12 5.45 22.30 6.65 6.93 -55.30 -
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.23 0.26 0.31 0.60 0.00 0.18 18.54%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 22/11/19 27/11/18 27/11/17 28/11/16 20/11/15 -
Price 0.625 0.48 0.27 0.31 0.70 0.40 0.20 -
P/RPS 0.37 0.27 0.11 0.14 0.41 0.33 0.15 16.22%
P/EPS 3.36 6.13 16.79 3.92 16.44 11.67 -2.13 -
EY 29.80 16.32 5.96 25.54 6.08 8.57 -47.01 -
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.24 0.27 0.66 0.00 0.22 14.26%

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