[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.46%
YoY- -89.5%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 389,578 313,435 154,610 73,708 231,597 175,953 134,545 102.75%
PBT 11,394 11,752 2,891 552 1,240 16,400 15,899 -19.86%
Tax -2,352 -1,518 -200 0 -637 -4,591 -4,340 -33.45%
NP 9,042 10,234 2,691 552 603 11,809 11,559 -15.06%
-
NP to SH 9,053 10,236 2,693 552 603 11,809 11,559 -14.99%
-
Tax Rate 20.64% 12.92% 6.92% 0.00% 51.37% 27.99% 27.30% -
Total Cost 380,536 303,201 151,919 73,156 230,994 164,144 122,986 111.90%
-
Net Worth 93,754 94,968 90,702 88,628 87,092 98,603 98,003 -2.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,201 3,202 3,205 - - - - -
Div Payout % 35.36% 31.29% 119.05% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 93,754 94,968 90,702 88,628 87,092 98,603 98,003 -2.90%
NOSH 128,062 128,110 128,238 128,372 126,956 127,526 127,161 0.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.32% 3.27% 1.74% 0.75% 0.26% 6.71% 8.59% -
ROE 9.66% 10.78% 2.97% 0.62% 0.69% 11.98% 11.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 304.21 244.66 120.56 57.42 182.42 137.97 105.81 101.80%
EPS 7.07 7.99 2.10 0.43 0.47 9.26 9.09 -15.38%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.7321 0.7413 0.7073 0.6904 0.686 0.7732 0.7707 -3.35%
Adjusted Per Share Value based on latest NOSH - 128,372
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 251.90 202.66 99.97 47.66 149.75 113.77 87.00 102.75%
EPS 5.85 6.62 1.74 0.36 0.39 7.64 7.47 -15.00%
DPS 2.07 2.07 2.07 0.00 0.00 0.00 0.00 -
NAPS 0.6062 0.6141 0.5865 0.5731 0.5631 0.6376 0.6337 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.44 0.41 0.34 0.31 0.47 0.57 -
P/RPS 0.16 0.18 0.34 0.59 0.17 0.34 0.54 -55.45%
P/EPS 7.07 5.51 19.52 79.07 65.27 5.08 6.27 8.31%
EY 14.14 18.16 5.12 1.26 1.53 19.70 15.95 -7.69%
DY 5.00 5.68 6.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.58 0.49 0.45 0.61 0.74 -5.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 28/11/08 29/08/08 -
Price 0.52 0.44 0.47 0.43 0.28 0.32 0.56 -
P/RPS 0.17 0.18 0.39 0.75 0.15 0.23 0.53 -53.04%
P/EPS 7.36 5.51 22.38 100.00 58.95 3.46 6.16 12.56%
EY 13.59 18.16 4.47 1.00 1.70 28.94 16.23 -11.13%
DY 4.81 5.68 5.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.66 0.62 0.41 0.41 0.73 -1.82%

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