[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 116.72%
YoY- -80.21%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 187,145 142,683 98,177 32,268 160,952 132,082 100,176 51.51%
PBT 6,980 5,867 4,199 445 -1,050 3,277 4,435 35.19%
Tax -1,065 -1,443 -1,094 -73 -1,175 -296 -681 34.62%
NP 5,915 4,424 3,105 372 -2,225 2,981 3,754 35.29%
-
NP to SH 5,915 4,424 3,105 372 -2,225 2,981 3,754 35.29%
-
Tax Rate 15.26% 24.60% 26.05% 16.40% - 9.03% 15.36% -
Total Cost 181,230 138,259 95,072 31,896 163,177 129,101 96,422 52.12%
-
Net Worth 85,064 83,476 81,774 78,727 79,398 84,572 84,817 0.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,146 - - - 1,571 - - -
Div Payout % 53.20% - - - 0.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 85,064 83,476 81,774 78,727 79,398 84,572 84,817 0.19%
NOSH 125,872 126,039 125,748 123,999 125,749 126,058 125,973 -0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.16% 3.10% 3.16% 1.15% -1.38% 2.26% 3.75% -
ROE 6.95% 5.30% 3.80% 0.47% -2.80% 3.52% 4.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 148.68 113.20 78.07 26.02 127.99 104.78 79.52 51.59%
EPS 4.70 3.51 2.47 0.30 -1.77 2.37 2.98 35.38%
DPS 2.50 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.6758 0.6623 0.6503 0.6349 0.6314 0.6709 0.6733 0.24%
Adjusted Per Share Value based on latest NOSH - 123,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 116.29 88.66 61.01 20.05 100.02 82.08 62.25 51.50%
EPS 3.68 2.75 1.93 0.23 -1.38 1.85 2.33 35.50%
DPS 1.96 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.5286 0.5187 0.5081 0.4892 0.4934 0.5255 0.5271 0.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.47 0.46 0.48 0.42 0.42 0.51 0.63 -
P/RPS 0.32 0.41 0.61 1.61 0.33 0.49 0.79 -45.16%
P/EPS 10.00 13.11 19.44 140.00 -23.74 21.57 21.14 -39.20%
EY 10.00 7.63 5.14 0.71 -4.21 4.64 4.73 64.50%
DY 5.32 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.70 0.69 0.74 0.66 0.67 0.76 0.94 -17.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 18/09/06 25/05/06 23/02/06 31/10/05 15/08/05 -
Price 0.64 0.43 0.46 0.47 0.43 0.41 0.58 -
P/RPS 0.43 0.38 0.59 1.81 0.34 0.39 0.73 -29.66%
P/EPS 13.62 12.25 18.63 156.67 -24.30 17.34 19.46 -21.11%
EY 7.34 8.16 5.37 0.64 -4.11 5.77 5.14 26.72%
DY 3.91 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.95 0.65 0.71 0.74 0.68 0.61 0.86 6.84%

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