[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.43%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 269,090 272,692 185,417 174,402 155,850 124,344 187,145 27.42%
PBT 31,798 28,232 7,045 3,766 4,006 2,184 6,980 175.06%
Tax -8,680 -7,200 -1,905 -756 -360 1,080 -1,065 305.51%
NP 23,118 21,032 5,140 3,010 3,646 3,264 5,915 148.32%
-
NP to SH 23,118 21,032 5,140 3,010 3,646 3,264 5,915 148.32%
-
Tax Rate 27.30% 25.50% 27.04% 20.07% 8.99% -49.45% 15.26% -
Total Cost 245,972 251,660 180,277 171,392 152,204 121,080 181,230 22.60%
-
Net Worth 98,003 94,148 88,788 85,765 85,668 85,604 85,064 9.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,172 - - - 3,146 -
Div Payout % - - 61.73% - - - 53.20% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,003 94,148 88,788 85,765 85,668 85,604 85,064 9.90%
NOSH 127,161 127,004 126,913 126,853 127,482 125,538 125,872 0.68%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.59% 7.71% 2.77% 1.73% 2.34% 2.62% 3.16% -
ROE 23.59% 22.34% 5.79% 3.51% 4.26% 3.81% 6.95% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 211.61 214.71 146.10 137.48 122.25 99.05 148.68 26.55%
EPS 18.18 16.56 4.05 2.37 2.86 2.60 4.70 146.61%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.7707 0.7413 0.6996 0.6761 0.672 0.6819 0.6758 9.16%
Adjusted Per Share Value based on latest NOSH - 128,235
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 173.99 176.32 119.89 112.77 100.77 80.40 121.01 27.41%
EPS 14.95 13.60 3.32 1.95 2.36 2.11 3.82 148.54%
DPS 0.00 0.00 2.05 0.00 0.00 0.00 2.03 -
NAPS 0.6337 0.6088 0.5741 0.5546 0.5539 0.5535 0.55 9.91%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.57 0.52 0.56 0.62 0.68 0.59 0.47 -
P/RPS 0.27 0.24 0.38 0.45 0.56 0.60 0.32 -10.71%
P/EPS 3.14 3.14 13.83 26.12 23.78 22.69 10.00 -53.83%
EY 31.89 31.85 7.23 3.83 4.21 4.41 10.00 116.80%
DY 0.00 0.00 4.46 0.00 0.00 0.00 5.32 -
P/NAPS 0.74 0.70 0.80 0.92 1.01 0.87 0.70 3.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 -
Price 0.56 0.81 0.57 0.59 0.61 0.67 0.64 -
P/RPS 0.26 0.38 0.39 0.43 0.50 0.68 0.43 -28.51%
P/EPS 3.08 4.89 14.07 24.86 21.33 25.77 13.62 -62.91%
EY 32.46 20.44 7.11 4.02 4.69 3.88 7.34 169.66%
DY 0.00 0.00 4.39 0.00 0.00 0.00 3.91 -
P/NAPS 0.73 1.09 0.81 0.87 0.91 0.98 0.95 -16.11%

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