[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -21.92%
YoY- 154.11%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 337,532 258,659 282,213 242,168 185,432 283,362 266,473 17.08%
PBT 6,008 2,448 3,904 10,124 12,668 -11,179 2,073 103.40%
Tax -4 -1,939 -222 0 0 545 -194 -92.49%
NP 6,004 509 3,681 10,124 12,668 -10,634 1,878 117.17%
-
NP to SH 6,112 864 3,790 10,210 13,076 -10,377 1,842 122.62%
-
Tax Rate 0.07% 79.21% 5.69% 0.00% 0.00% - 9.36% -
Total Cost 331,528 258,150 278,532 232,044 172,764 293,996 264,594 16.23%
-
Net Worth 119,415 115,623 119,098 121,547 120,504 116,540 95,972 15.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 119,415 115,623 119,098 121,547 120,504 116,540 95,972 15.70%
NOSH 128,403 127,058 128,063 127,944 128,196 128,066 127,962 0.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.78% 0.20% 1.30% 4.18% 6.83% -3.75% 0.71% -
ROE 5.12% 0.75% 3.18% 8.40% 10.85% -8.90% 1.92% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 262.87 203.57 220.37 189.28 144.65 221.26 208.24 16.81%
EPS 4.76 0.68 2.96 7.98 10.20 -8.11 1.44 122.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.93 0.95 0.94 0.91 0.75 15.43%
Adjusted Per Share Value based on latest NOSH - 128,391
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 218.24 167.25 182.48 156.58 119.90 183.22 172.30 17.08%
EPS 3.95 0.56 2.45 6.60 8.45 -6.71 1.19 122.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7721 0.7476 0.7701 0.7859 0.7792 0.7535 0.6205 15.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.30 0.30 0.27 0.26 0.32 0.28 -
P/RPS 0.11 0.15 0.14 0.14 0.18 0.14 0.13 -10.54%
P/EPS 5.88 44.12 10.14 3.38 2.55 -3.95 19.44 -54.97%
EY 17.00 2.27 9.87 29.56 39.23 -25.32 5.14 122.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.32 0.28 0.28 0.35 0.37 -13.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 28/02/13 30/11/12 -
Price 0.295 0.30 0.29 0.265 0.29 0.28 0.30 -
P/RPS 0.11 0.15 0.13 0.14 0.20 0.13 0.14 -14.86%
P/EPS 6.20 44.12 9.80 3.32 2.84 -3.46 20.83 -55.45%
EY 16.14 2.27 10.21 30.11 35.17 -28.94 4.80 124.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.31 0.28 0.31 0.31 0.40 -13.83%

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