[LSH] YoY Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
Revenue 236,348 97,871 25,805 25,631 - - - 109.70% YoY % 141.49% 279.27% 0.68% - - - - Horiz. % 922.12% 381.85% 100.68% 100.00% - - -
PBT 47,051 37,967 3,789 3,953 - - - 128.32% YoY % 23.93% 902.03% -4.15% - - - - Horiz. % 1,190.26% 960.46% 95.85% 100.00% - - -
Tax -9,826 -10,082 -1,627 -1,300 - - - 96.25% YoY % 2.54% -519.67% -25.15% - - - - Horiz. % 755.85% 775.54% 125.15% 100.00% - - -
NP 37,225 27,885 2,162 2,653 - - - 141.19% YoY % 33.49% 1,189.78% -18.51% - - - - Horiz. % 1,403.13% 1,051.07% 81.49% 100.00% - - -
NP to SH 37,220 27,885 2,162 2,653 - - - 141.18% YoY % 33.48% 1,189.78% -18.51% - - - - Horiz. % 1,402.94% 1,051.07% 81.49% 100.00% - - -
Tax Rate 20.88 % 26.55 % 42.94 % 32.89 % - % - % - % -14.05% YoY % -21.36% -38.17% 30.56% - - - - Horiz. % 63.48% 80.72% 130.56% 100.00% - - -
Total Cost 199,123 69,986 23,643 22,978 - - - 105.40% YoY % 184.52% 196.01% 2.89% - - - - Horiz. % 866.58% 304.58% 102.89% 100.00% - - -
Net Worth 306,483 77,870 38,781 27,680 - - - 122.88% YoY % 293.58% 100.80% 40.10% - - - - Horiz. % 1,107.21% 281.32% 140.10% 100.00% - - -
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
Div 8,179 8,352 - - - - - - YoY % -2.07% 0.00% 0.00% - - - - Horiz. % 97.93% 100.00% - - - - -
Div Payout % 21.97 % 29.95 % - % - % - % - % - % - YoY % -26.64% 0.00% 0.00% - - - - Horiz. % 73.36% 100.00% - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
Net Worth 306,483 77,870 38,781 27,680 - - - 122.88% YoY % 293.58% 100.80% 40.10% - - - - Horiz. % 1,107.21% 281.32% 140.10% 100.00% - - -
NOSH 514,406 355,412 319,185 319,638 - - - 17.19% YoY % 44.74% 11.35% -0.14% - - - - Horiz. % 160.93% 111.19% 99.86% 100.00% - - -
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
NP Margin 15.75 % 28.49 % 8.38 % 10.35 % - % - % - % 15.02% YoY % -44.72% 239.98% -19.03% - - - - Horiz. % 152.17% 275.27% 80.97% 100.00% - - -
ROE 12.14 % 35.81 % 5.57 % 9.58 % - % - % - % 8.21% YoY % -66.10% 542.91% -41.86% - - - - Horiz. % 126.72% 373.80% 58.14% 100.00% - - -
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
RPS 45.95 27.54 8.08 8.02 - - - 78.94% YoY % 66.85% 240.84% 0.75% - - - - Horiz. % 572.94% 343.39% 100.75% 100.00% - - -
EPS 7.24 7.85 0.65 0.83 - - - 105.85% YoY % -7.77% 1,107.69% -21.69% - - - - Horiz. % 872.29% 945.78% 78.31% 100.00% - - -
DPS 1.59 2.35 0.00 0.00 - - - - YoY % -32.34% 0.00% 0.00% - - - - Horiz. % 67.66% 100.00% - - - - -
NAPS 0.5958 0.2191 0.1215 0.0866 - - - 90.19% YoY % 171.93% 80.33% 40.30% - - - - Horiz. % 687.99% 253.00% 140.30% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 706,360 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
RPS 33.46 13.86 3.65 3.63 - - - 109.67% YoY % 141.41% 279.73% 0.55% - - - - Horiz. % 921.76% 381.82% 100.55% 100.00% - - -
EPS 5.27 3.95 0.31 0.38 - - - 140.26% YoY % 33.42% 1,174.19% -18.42% - - - - Horiz. % 1,386.84% 1,039.47% 81.58% 100.00% - - -
DPS 1.16 1.18 0.00 0.00 - - - - YoY % -1.69% 0.00% 0.00% - - - - Horiz. % 98.31% 100.00% - - - - -
NAPS 0.4339 0.1102 0.0549 0.0392 - - - 122.86% YoY % 293.74% 100.73% 40.05% - - - - Horiz. % 1,106.89% 281.12% 140.05% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
Date 29/09/23 30/09/22 30/09/21 - - - - -
Price 0.8800 0.4800 0.3500 0.0000 - - - -
P/RPS 1.92 1.74 4.33 0.00 - - - - YoY % 10.34% -59.82% 0.00% - - - - Horiz. % 44.34% 40.18% 100.00% - - - -
P/EPS 12.16 6.12 51.67 0.00 - - - - YoY % 98.69% -88.16% 0.00% - - - - Horiz. % 23.53% 11.84% 100.00% - - - -
EY 8.22 16.35 1.94 0.00 - - - - YoY % -49.72% 742.78% 0.00% - - - - Horiz. % 423.71% 842.78% 100.00% - - - -
DY 1.81 4.90 0.00 0.00 - - - - YoY % -63.06% 0.00% 0.00% - - - - Horiz. % 36.94% 100.00% - - - - -
P/NAPS 1.48 2.19 2.88 0.00 - - - - YoY % -32.42% -23.96% 0.00% - - - - Horiz. % 51.39% 76.04% 100.00% - - - -
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 - - - CAGR
Date 28/11/23 29/11/22 29/11/21 - - - - -
Price 0.8800 0.4900 0.4000 0.0000 - - - -
P/RPS 1.92 1.78 4.95 0.00 - - - - YoY % 7.87% -64.04% 0.00% - - - - Horiz. % 38.79% 35.96% 100.00% - - - -
P/EPS 12.16 6.25 59.05 0.00 - - - - YoY % 94.56% -89.42% 0.00% - - - - Horiz. % 20.59% 10.58% 100.00% - - - -
EY 8.22 16.01 1.69 0.00 - - - - YoY % -48.66% 847.34% 0.00% - - - - Horiz. % 486.39% 947.34% 100.00% - - - -
DY 1.81 4.80 0.00 0.00 - - - - YoY % -62.29% 0.00% 0.00% - - - - Horiz. % 37.71% 100.00% - - - - -
P/NAPS 1.48 2.24 3.29 0.00 - - - - YoY % -33.93% -31.91% 0.00% - - - - Horiz. % 44.98% 68.09% 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 Capital - Unaudited Financial Statements as at 30.09.2022 (Final).pdf 
