[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -31.89%
YoY- 422.99%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 309,220 294,832 231,597 234,604 269,090 272,692 185,417 40.67%
PBT 5,782 2,208 1,240 21,866 31,798 28,232 7,045 -12.35%
Tax -400 0 -637 -6,121 -8,680 -7,200 -1,905 -64.70%
NP 5,382 2,208 603 15,745 23,118 21,032 5,140 3.11%
-
NP to SH 5,386 2,208 603 15,745 23,118 21,032 5,140 3.16%
-
Tax Rate 6.92% 0.00% 51.37% 27.99% 27.30% 25.50% 27.04% -
Total Cost 303,838 292,624 230,994 218,858 245,972 251,660 180,277 41.66%
-
Net Worth 90,702 88,628 87,092 98,603 98,003 94,148 88,788 1.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,411 - - - - - 3,172 59.92%
Div Payout % 119.05% - - - - - 61.73% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 90,702 88,628 87,092 98,603 98,003 94,148 88,788 1.43%
NOSH 128,238 128,372 126,956 127,526 127,161 127,004 126,913 0.69%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.74% 0.75% 0.26% 6.71% 8.59% 7.71% 2.77% -
ROE 5.94% 2.49% 0.69% 15.97% 23.59% 22.34% 5.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 241.13 229.67 182.42 183.96 211.61 214.71 146.10 39.70%
EPS 4.20 1.72 0.47 12.35 18.18 16.56 4.05 2.45%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 2.50 58.80%
NAPS 0.7073 0.6904 0.686 0.7732 0.7707 0.7413 0.6996 0.73%
Adjusted Per Share Value based on latest NOSH - 124,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 192.15 183.21 143.91 145.78 167.21 169.45 115.22 40.67%
EPS 3.35 1.37 0.37 9.78 14.37 13.07 3.19 3.31%
DPS 3.98 0.00 0.00 0.00 0.00 0.00 1.97 59.88%
NAPS 0.5636 0.5507 0.5412 0.6127 0.609 0.585 0.5517 1.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.34 0.31 0.47 0.57 0.52 0.56 -
P/RPS 0.17 0.15 0.17 0.26 0.27 0.24 0.38 -41.53%
P/EPS 9.76 19.77 65.27 3.81 3.14 3.14 13.83 -20.75%
EY 10.24 5.06 1.53 26.27 31.89 31.85 7.23 26.14%
DY 12.20 0.00 0.00 0.00 0.00 0.00 4.46 95.71%
P/NAPS 0.58 0.49 0.45 0.61 0.74 0.70 0.80 -19.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 02/09/09 26/05/09 26/02/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.47 0.43 0.28 0.32 0.56 0.81 0.57 -
P/RPS 0.19 0.19 0.15 0.17 0.26 0.38 0.39 -38.11%
P/EPS 11.19 25.00 58.95 2.59 3.08 4.89 14.07 -14.17%
EY 8.94 4.00 1.70 38.58 32.46 20.44 7.11 16.51%
DY 10.64 0.00 0.00 0.00 0.00 0.00 4.39 80.53%
P/NAPS 0.66 0.62 0.41 0.41 0.73 1.09 0.81 -12.77%

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