[LSTEEL] QoQ Cumulative 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- 23.86%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 134,545 68,173 185,417 130,802 77,925 31,086 187,145 -19.76%
PBT 15,899 7,058 7,045 2,825 2,003 546 6,980 73.20%
Tax -4,340 -1,800 -1,905 -567 -180 270 -1,065 155.34%
NP 11,559 5,258 5,140 2,258 1,823 816 5,915 56.37%
-
NP to SH 11,559 5,258 5,140 2,258 1,823 816 5,915 56.37%
-
Tax Rate 27.30% 25.50% 27.04% 20.07% 8.99% -49.45% 15.26% -
Total Cost 122,986 62,915 180,277 128,544 76,102 30,270 181,230 -22.79%
-
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 11.79% 5.58% 5.79% 2.63% 2.13% 0.95% 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 105.81 53.68 146.10 103.11 61.13 24.76 148.68 -20.30%
EPS 9.09 4.14 4.05 1.78 1.43 0.65 4.70 55.29%
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 87.00 44.08 119.89 84.58 50.39 20.10 121.01 -19.76%
EPS 7.47 3.40 3.32 1.46 1.18 0.53 3.82 56.44%
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 0.54 0.97 0.38 0.60 1.11 2.38 0.32 41.78%
P/EPS 6.27 12.56 13.83 34.83 47.55 90.77 10.00 -26.76%
EY 15.95 7.96 7.23 2.87 2.10 1.10 10.00 36.55%
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 0.53 1.51 0.39 0.57 1.00 2.71 0.43 14.97%
P/EPS 6.16 19.57 14.07 33.15 42.66 103.08 13.62 -41.10%
EY 16.23 5.11 7.11 3.02 2.34 0.97 7.34 69.80%
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