[LSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.48%
YoY- 48.41%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 77,925 31,086 187,145 142,683 98,177 32,268 160,952 -38.42%
PBT 2,003 546 6,980 5,867 4,199 445 -1,050 -
Tax -180 270 -1,065 -1,443 -1,094 -73 -1,175 -71.46%
NP 1,823 816 5,915 4,424 3,105 372 -2,225 -
-
NP to SH 1,823 816 5,915 4,424 3,105 372 -2,225 -
-
Tax Rate 8.99% -49.45% 15.26% 24.60% 26.05% 16.40% - -
Total Cost 76,102 30,270 181,230 138,259 95,072 31,896 163,177 -39.94%
-
Net Worth 85,668 85,604 85,064 83,476 81,774 78,727 79,398 5.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,146 - - - 1,571 -
Div Payout % - - 53.20% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 85,668 85,604 85,064 83,476 81,774 78,727 79,398 5.21%
NOSH 127,482 125,538 125,872 126,039 125,748 123,999 125,749 0.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.34% 2.62% 3.16% 3.10% 3.16% 1.15% -1.38% -
ROE 2.13% 0.95% 6.95% 5.30% 3.80% 0.47% -2.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.13 24.76 148.68 113.20 78.07 26.02 127.99 -38.98%
EPS 1.43 0.65 4.70 3.51 2.47 0.30 -1.77 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.25 -
NAPS 0.672 0.6819 0.6758 0.6623 0.6503 0.6349 0.6314 4.25%
Adjusted Per Share Value based on latest NOSH - 125,523
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.42 19.32 116.29 88.66 61.01 20.05 100.02 -38.42%
EPS 1.13 0.51 3.68 2.75 1.93 0.23 -1.38 -
DPS 0.00 0.00 1.96 0.00 0.00 0.00 0.98 -
NAPS 0.5323 0.5319 0.5286 0.5187 0.5081 0.4892 0.4934 5.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.59 0.47 0.46 0.48 0.42 0.42 -
P/RPS 1.11 2.38 0.32 0.41 0.61 1.61 0.33 124.99%
P/EPS 47.55 90.77 10.00 13.11 19.44 140.00 -23.74 -
EY 2.10 1.10 10.00 7.63 5.14 0.71 -4.21 -
DY 0.00 0.00 5.32 0.00 0.00 0.00 2.98 -
P/NAPS 1.01 0.87 0.70 0.69 0.74 0.66 0.67 31.57%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 25/05/06 23/02/06 -
Price 0.61 0.67 0.64 0.43 0.46 0.47 0.43 -
P/RPS 1.00 2.71 0.43 0.38 0.59 1.81 0.34 105.68%
P/EPS 42.66 103.08 13.62 12.25 18.63 156.67 -24.30 -
EY 2.34 0.97 7.34 8.16 5.37 0.64 -4.11 -
DY 0.00 0.00 3.91 0.00 0.00 0.00 2.91 -
P/NAPS 0.91 0.98 0.95 0.65 0.71 0.74 0.68 21.50%

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