[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.7%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 272,692 185,417 174,402 155,850 124,344 187,145 190,244 27.10%
PBT 28,232 7,045 3,766 4,006 2,184 6,980 7,822 135.11%
Tax -7,200 -1,905 -756 -360 1,080 -1,065 -1,924 140.84%
NP 21,032 5,140 3,010 3,646 3,264 5,915 5,898 133.22%
-
NP to SH 21,032 5,140 3,010 3,646 3,264 5,915 5,898 133.22%
-
Tax Rate 25.50% 27.04% 20.07% 8.99% -49.45% 15.26% 24.60% -
Total Cost 251,660 180,277 171,392 152,204 121,080 181,230 184,345 23.03%
-
Net Worth 94,148 88,788 85,765 85,668 85,604 85,064 83,476 8.34%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,172 - - - 3,146 - -
Div Payout % - 61.73% - - - 53.20% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 94,148 88,788 85,765 85,668 85,604 85,064 83,476 8.34%
NOSH 127,004 126,913 126,853 127,482 125,538 125,872 126,039 0.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.71% 2.77% 1.73% 2.34% 2.62% 3.16% 3.10% -
ROE 22.34% 5.79% 3.51% 4.26% 3.81% 6.95% 7.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 214.71 146.10 137.48 122.25 99.05 148.68 150.94 26.45%
EPS 16.56 4.05 2.37 2.86 2.60 4.70 4.68 132.02%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.7413 0.6996 0.6761 0.672 0.6819 0.6758 0.6623 7.79%
Adjusted Per Share Value based on latest NOSH - 127,341
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 176.32 119.89 112.77 100.77 80.40 121.01 123.01 27.10%
EPS 13.60 3.32 1.95 2.36 2.11 3.82 3.81 133.38%
DPS 0.00 2.05 0.00 0.00 0.00 2.03 0.00 -
NAPS 0.6088 0.5741 0.5546 0.5539 0.5535 0.55 0.5397 8.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.52 0.56 0.62 0.68 0.59 0.47 0.46 -
P/RPS 0.24 0.38 0.45 0.56 0.60 0.32 0.30 -13.81%
P/EPS 3.14 13.83 26.12 23.78 22.69 10.00 9.83 -53.23%
EY 31.85 7.23 3.83 4.21 4.41 10.00 10.17 113.90%
DY 0.00 4.46 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.70 0.80 0.92 1.01 0.87 0.70 0.69 0.96%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 -
Price 0.81 0.57 0.59 0.61 0.67 0.64 0.43 -
P/RPS 0.38 0.39 0.43 0.50 0.68 0.43 0.28 22.55%
P/EPS 4.89 14.07 24.86 21.33 25.77 13.62 9.19 -34.31%
EY 20.44 7.11 4.02 4.69 3.88 7.34 10.88 52.19%
DY 0.00 4.39 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 1.09 0.81 0.87 0.91 0.98 0.95 0.65 41.10%

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