[LSTEEL] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -51.45%
YoY- -47.44%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 231,682 217,860 297,340 284,031 243,762 167,350 153,677 7.07%
PBT 35,407 8,674 -3,095 5,762 10,556 7,575 -5,697 -
Tax -9,041 -2,461 12,332 -1,101 -2,885 -1,044 2,196 -
NP 26,366 6,213 9,237 4,661 7,671 6,531 -3,501 -
-
NP to SH 26,390 6,240 9,329 4,880 9,284 9,701 -3,475 -
-
Tax Rate 25.53% 28.37% - 19.11% 27.33% 13.78% - -
Total Cost 205,316 211,647 288,103 279,370 236,091 160,819 157,178 4.54%
-
Net Worth 171,755 150,340 150,748 142,116 140,002 131,181 12,310,588 -50.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 1,960 - - - - - -
Div Payout % - 31.43% - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 171,755 150,340 150,748 142,116 140,002 131,181 12,310,588 -50.90%
NOSH 140,334 140,334 128,032 128,032 128,032 127,361 128,235 1.51%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.38% 2.85% 3.11% 1.64% 3.15% 3.90% -2.28% -
ROE 15.36% 4.15% 6.19% 3.43% 6.63% 7.40% -0.03% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 178.06 166.65 234.72 223.84 191.52 131.40 119.84 6.81%
EPS 20.28 4.77 7.36 3.85 7.29 7.62 -2.71 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.15 1.19 1.12 1.10 1.03 96.00 -51.02%
Adjusted Per Share Value based on latest NOSH - 128,032
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 144.50 135.88 185.45 177.15 152.03 104.38 95.85 7.07%
EPS 16.46 3.89 5.82 3.04 5.79 6.05 -2.17 -
DPS 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0712 0.9377 0.9402 0.8864 0.8732 0.8182 76.7804 -50.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.60 0.725 0.305 0.25 0.50 0.40 0.165 -
P/RPS 0.34 0.44 0.13 0.11 0.26 0.30 0.14 15.92%
P/EPS 2.96 15.19 4.14 6.50 6.85 5.25 -6.09 -
EY 33.80 6.58 24.15 15.38 14.59 19.04 -16.42 -
DY 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.26 0.22 0.45 0.39 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/03/21 25/02/20 28/02/19 26/02/18 24/02/17 29/02/16 -
Price 0.61 0.56 0.295 0.27 0.475 0.53 0.16 -
P/RPS 0.34 0.34 0.13 0.12 0.25 0.40 0.13 17.36%
P/EPS 3.01 11.73 4.01 7.02 6.51 6.96 -5.90 -
EY 33.25 8.52 24.96 14.24 15.36 14.37 -16.94 -
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.25 0.24 0.43 0.51 0.00 -

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