[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -96.17%
YoY- -88.27%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 417,913 309,220 294,832 231,597 234,604 269,090 272,692 32.89%
PBT 15,669 5,782 2,208 1,240 21,866 31,798 28,232 -32.44%
Tax -2,024 -400 0 -637 -6,121 -8,680 -7,200 -57.05%
NP 13,645 5,382 2,208 603 15,745 23,118 21,032 -25.03%
-
NP to SH 13,648 5,386 2,208 603 15,745 23,118 21,032 -25.02%
-
Tax Rate 12.92% 6.92% 0.00% 51.37% 27.99% 27.30% 25.50% -
Total Cost 404,268 303,838 292,624 230,994 218,858 245,972 251,660 37.12%
-
Net Worth 94,968 90,702 88,628 87,092 98,603 98,003 94,148 0.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,270 6,411 - - - - - -
Div Payout % 31.29% 119.05% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 94,968 90,702 88,628 87,092 98,603 98,003 94,148 0.57%
NOSH 128,110 128,238 128,372 126,956 127,526 127,161 127,004 0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.27% 1.74% 0.75% 0.26% 6.71% 8.59% 7.71% -
ROE 14.37% 5.94% 2.49% 0.69% 15.97% 23.59% 22.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 326.21 241.13 229.67 182.42 183.96 211.61 214.71 32.12%
EPS 10.65 4.20 1.72 0.47 12.35 18.18 16.56 -25.47%
DPS 3.33 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7073 0.6904 0.686 0.7732 0.7707 0.7413 0.00%
Adjusted Per Share Value based on latest NOSH - 127,993
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 259.69 192.15 183.21 143.91 145.78 167.21 169.45 32.89%
EPS 8.48 3.35 1.37 0.37 9.78 14.37 13.07 -25.03%
DPS 2.65 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5901 0.5636 0.5507 0.5412 0.6127 0.609 0.585 0.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.41 0.34 0.31 0.47 0.57 0.52 -
P/RPS 0.13 0.17 0.15 0.17 0.26 0.27 0.24 -33.52%
P/EPS 4.13 9.76 19.77 65.27 3.81 3.14 3.14 20.02%
EY 24.21 10.24 5.06 1.53 26.27 31.89 31.85 -16.69%
DY 7.58 12.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.49 0.45 0.61 0.74 0.70 -10.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 02/09/09 26/05/09 26/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.44 0.47 0.43 0.28 0.32 0.56 0.81 -
P/RPS 0.13 0.19 0.19 0.15 0.17 0.26 0.38 -51.05%
P/EPS 4.13 11.19 25.00 58.95 2.59 3.08 4.89 -10.64%
EY 24.21 8.94 4.00 1.70 38.58 32.46 20.44 11.93%
DY 7.58 10.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.62 0.41 0.41 0.73 1.09 -33.55%

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