[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.07%
YoY- 72.99%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 160,189 158,954 148,032 153,677 161,514 166,316 220,056 -19.03%
PBT 8,366 6,090 3,208 -5,694 -3,629 -1,580 2,056 154.22%
Tax -1,632 -764 216 2,197 24 72 144 -
NP 6,734 5,326 3,424 -3,497 -3,605 -1,508 2,200 110.38%
-
NP to SH 6,977 5,636 3,936 -3,473 -3,470 -1,358 2,396 103.52%
-
Tax Rate 19.51% 12.55% -6.73% - - - -7.00% -
Total Cost 153,454 153,628 144,608 157,174 165,119 167,824 217,856 -20.78%
-
Net Worth 12,738,300 12,496,108 12,268,052 12,212,747 117,390 119,145 11,979,999 4.16%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 12,738,300 12,496,108 12,268,052 12,212,747 117,390 119,145 11,979,999 4.16%
NOSH 128,032 127,511 127,792 127,216 127,598 128,113 127,446 0.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.20% 3.35% 2.31% -2.28% -2.23% -0.91% 1.00% -
ROE 0.05% 0.05% 0.03% -0.03% -2.96% -1.14% 0.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 125.75 124.66 115.84 120.80 126.58 129.82 172.66 -19.00%
EPS 5.48 4.42 3.08 -2.73 -2.72 -1.06 1.88 103.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 100.00 98.00 96.00 96.00 0.92 0.93 94.00 4.19%
Adjusted Per Share Value based on latest NOSH - 128,235
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 99.54 98.77 91.99 95.49 100.36 103.35 136.74 -19.03%
EPS 4.34 3.50 2.45 -2.16 -2.16 -0.84 1.49 103.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 79.1553 77.6504 76.2332 75.8896 0.7295 0.7404 74.4433 4.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.495 0.33 0.21 0.165 0.17 0.205 0.23 -
P/RPS 0.39 0.26 0.18 0.14 0.13 0.16 0.13 107.59%
P/EPS 9.04 7.47 6.82 -6.04 -6.25 -19.34 12.23 -18.20%
EY 11.07 13.39 14.67 -16.55 -16.00 -5.17 8.17 22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.18 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 25/05/16 29/02/16 20/11/15 28/08/15 29/05/15 -
Price 0.40 0.365 0.34 0.16 0.20 0.195 0.23 -
P/RPS 0.32 0.29 0.29 0.13 0.16 0.15 0.13 82.00%
P/EPS 7.30 8.26 11.04 -5.86 -7.35 -18.40 12.23 -29.04%
EY 13.69 12.11 9.06 -17.06 -13.60 -5.44 8.17 40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.22 0.21 0.00 -

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