[LSTEEL] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 44,081 49,958 53,096 66,265 44,654 57,774 68,086 -25.22% QoQ % -11.76% -5.91% -19.87% 48.40% -22.71% -15.15% - Horiz. % 64.74% 73.37% 77.98% 97.33% 65.58% 84.85% 100.00%
PBT 1,917 3,424 957 1,263 3,506 3,349 6,880 -57.44% QoQ % -44.01% 257.78% -24.23% -63.98% 4.69% -51.32% - Horiz. % 27.86% 49.77% 13.91% 18.36% 50.96% 48.68% 100.00%
Tax -904 -946 -368 -383 -1,010 -824 -1,231 -18.65% QoQ % 4.44% -157.07% 3.92% 62.08% -22.57% 33.06% - Horiz. % 73.44% 76.85% 29.89% 31.11% 82.05% 66.94% 100.00%
NP 1,013 2,478 589 880 2,496 2,525 5,649 -68.30% QoQ % -59.12% 320.71% -33.07% -64.74% -1.15% -55.30% - Horiz. % 17.93% 43.87% 10.43% 15.58% 44.18% 44.70% 100.00%
NP to SH 1,016 2,479 591 881 2,498 2,526 5,655 -68.26% QoQ % -59.02% 319.46% -32.92% -64.73% -1.11% -55.33% - Horiz. % 17.97% 43.84% 10.45% 15.58% 44.17% 44.67% 100.00%
Tax Rate 47.16 % 27.63 % 38.45 % 30.32 % 28.81 % 24.60 % 17.89 % 91.17% QoQ % 70.68% -28.14% 26.81% 5.24% 17.11% 37.51% - Horiz. % 263.61% 154.44% 214.92% 169.48% 161.04% 137.51% 100.00%
Total Cost 43,068 47,480 52,507 65,385 42,158 55,249 62,437 -21.98% QoQ % -9.29% -9.57% -19.70% 55.10% -23.69% -11.51% - Horiz. % 68.98% 76.04% 84.10% 104.72% 67.52% 88.49% 100.00%
Net Worth 187,000 184,310 182,964 175,659 176,960 174,358 171,755 5.85% QoQ % 1.46% 0.74% 4.16% -0.74% 1.49% 1.52% - Horiz. % 108.88% 107.31% 106.53% 102.27% 103.03% 101.52% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 2,017 - - - 1,951 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.39% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 81.40 % - % - % - % 77.27 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.34% 0.00% 0.00% 0.00% 100.00% -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 187,000 184,310 182,964 175,659 176,960 174,358 171,755 5.85% QoQ % 1.46% 0.74% 4.16% -0.74% 1.49% 1.52% - Horiz. % 108.88% 107.31% 106.53% 102.27% 103.03% 101.52% 100.00%
NOSH 134,533 134,533 134,533 130,118 130,118 130,118 130,118 2.26% QoQ % 0.00% 0.00% 3.39% 0.00% 0.00% 0.00% - Horiz. % 103.39% 103.39% 103.39% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.30 % 4.96 % 1.11 % 1.33 % 5.59 % 4.37 % 8.30 % -57.60% QoQ % -53.63% 346.85% -16.54% -76.21% 27.92% -47.35% - Horiz. % 27.71% 59.76% 13.37% 16.02% 67.35% 52.65% 100.00%
ROE 0.54 % 1.35 % 0.32 % 0.50 % 1.41 % 1.45 % 3.29 % -70.12% QoQ % -60.00% 321.88% -36.00% -64.54% -2.76% -55.93% - Horiz. % 16.41% 41.03% 9.73% 15.20% 42.86% 44.07% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.77 37.13 39.47 50.93 34.32 44.40 52.33 -26.87% QoQ % -11.74% -5.93% -22.50% 48.40% -22.70% -15.15% - Horiz. % 62.62% 70.95% 75.43% 97.32% 65.58% 84.85% 100.00%
EPS 0.76 1.84 0.44 0.68 1.92 1.94 4.35 -68.85% QoQ % -58.70% 318.18% -35.29% -64.58% -1.03% -55.40% - Horiz. % 17.47% 42.30% 10.11% 15.63% 44.14% 44.60% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3900 1.3700 1.3600 1.3500 1.3600 1.3400 1.3200 3.51% QoQ % 1.46% 0.74% 0.74% -0.74% 1.49% 1.52% - Horiz. % 105.30% 103.79% 103.03% 102.27% 103.03% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 160,334 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.49 31.16 33.12 41.33 27.85 36.03 42.46 -25.22% QoQ % -11.78% -5.92% -19.86% 48.40% -22.70% -15.14% - Horiz. % 64.74% 73.39% 78.00% 97.34% 65.59% 84.86% 100.00%
EPS 0.63 1.55 0.37 0.55 1.56 1.58 3.53 -68.40% QoQ % -59.35% 318.92% -32.73% -64.74% -1.27% -55.24% - Horiz. % 17.85% 43.91% 10.48% 15.58% 44.19% 44.76% 100.00%
DPS 0.00 1.26 0.00 0.00 0.00 1.22 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.28% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1663 1.1495 1.1411 1.0956 1.1037 1.0875 1.0712 5.85% QoQ % 1.46% 0.74% 4.15% -0.73% 1.49% 1.52% - Horiz. % 108.88% 107.31% 106.53% 102.28% 103.03% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.4400 0.4850 0.5450 0.5200 0.5600 0.6050 0.6000 -
P/RPS 1.34 1.31 1.38 1.02 1.63 1.36 1.15 10.76% QoQ % 2.29% -5.07% 35.29% -37.42% 19.85% 18.26% - Horiz. % 116.52% 113.91% 120.00% 88.70% 141.74% 118.26% 100.00%
P/EPS 58.26 26.32 124.06 76.80 29.17 31.16 13.81 161.78% QoQ % 121.35% -78.78% 61.54% 163.28% -6.39% 125.63% - Horiz. % 421.87% 190.59% 898.33% 556.12% 211.22% 225.63% 100.00%
EY 1.72 3.80 0.81 1.30 3.43 3.21 7.24 -61.74% QoQ % -54.74% 369.14% -37.69% -62.10% 6.85% -55.66% - Horiz. % 23.76% 52.49% 11.19% 17.96% 47.38% 44.34% 100.00%
DY 0.00 3.09 0.00 0.00 0.00 2.48 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 124.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.35 0.40 0.39 0.41 0.45 0.45 -20.38% QoQ % -8.57% -12.50% 2.56% -4.88% -8.89% 0.00% - Horiz. % 71.11% 77.78% 88.89% 86.67% 91.11% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 - - 30/11/22 24/08/22 30/05/22 24/02/22 -
Price 0.4700 0.4500 0.5200 0.5300 0.5300 0.5800 0.6100 -
P/RPS 1.43 1.21 1.32 1.04 1.54 1.31 1.17 14.36% QoQ % 18.18% -8.33% 26.92% -32.47% 17.56% 11.97% - Horiz. % 122.22% 103.42% 112.82% 88.89% 131.62% 111.97% 100.00%
P/EPS 62.23 24.42 118.37 78.28 27.61 29.88 14.04 170.57% QoQ % 154.83% -79.37% 51.21% 183.52% -7.60% 112.82% - Horiz. % 443.23% 173.93% 843.09% 557.55% 196.65% 212.82% 100.00%
EY 1.61 4.09 0.84 1.28 3.62 3.35 7.12 -62.98% QoQ % -60.64% 386.90% -34.38% -64.64% 8.06% -52.95% - Horiz. % 22.61% 57.44% 11.80% 17.98% 50.84% 47.05% 100.00%
DY 0.00 3.33 0.00 0.00 0.00 2.59 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 128.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.33 0.38 0.39 0.39 0.43 0.46 -18.30% QoQ % 3.03% -13.16% -2.56% 0.00% -9.30% -6.52% - Horiz. % 73.91% 71.74% 82.61% 84.78% 84.78% 93.48% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LSH - Q3 2022.pdf 
