[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -64.09%
YoY- 488.95%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 216,713 154,689 120,302 68,953 389,578 313,435 154,610 25.16%
PBT 4,113 3,980 3,946 3,854 11,394 11,752 2,891 26.41%
Tax 1,193 1,157 -600 -641 -2,352 -1,518 -200 -
NP 5,306 5,137 3,346 3,213 9,042 10,234 2,691 57.04%
-
NP to SH 5,265 5,175 3,383 3,251 9,053 10,236 2,693 56.16%
-
Tax Rate -29.01% -29.07% 15.21% 16.63% 20.64% 12.92% 6.92% -
Total Cost 211,407 149,552 116,956 65,740 380,536 303,201 151,919 24.56%
-
Net Worth 98,634 100,371 98,275 95,145 93,754 94,968 90,702 5.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,202 - - - 3,201 3,202 3,205 -0.06%
Div Payout % 60.82% - - - 35.36% 31.29% 119.05% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 98,634 100,371 98,275 95,145 93,754 94,968 90,702 5.73%
NOSH 128,096 130,352 129,616 125,521 128,062 128,110 128,238 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.45% 3.32% 2.78% 4.66% 2.32% 3.27% 1.74% -
ROE 5.34% 5.16% 3.44% 3.42% 9.66% 10.78% 2.97% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.18 118.67 92.81 54.93 304.21 244.66 120.56 25.26%
EPS 4.14 3.97 2.61 2.59 7.07 7.99 2.10 57.03%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 2.50 0.00%
NAPS 0.77 0.77 0.7582 0.758 0.7321 0.7413 0.7073 5.80%
Adjusted Per Share Value based on latest NOSH - 125,521
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 140.12 100.02 77.79 44.58 251.90 202.66 99.97 25.16%
EPS 3.40 3.35 2.19 2.10 5.85 6.62 1.74 56.10%
DPS 2.07 0.00 0.00 0.00 2.07 2.07 2.07 0.00%
NAPS 0.6378 0.649 0.6354 0.6152 0.6062 0.6141 0.5865 5.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.43 0.46 0.47 0.50 0.44 0.41 -
P/RPS 0.27 0.36 0.50 0.86 0.16 0.18 0.34 -14.20%
P/EPS 10.95 10.83 17.62 18.15 7.07 5.51 19.52 -31.91%
EY 9.13 9.23 5.67 5.51 14.14 18.16 5.12 46.89%
DY 5.56 0.00 0.00 0.00 5.00 5.68 6.10 -5.97%
P/NAPS 0.58 0.56 0.61 0.62 0.68 0.59 0.58 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 -
Price 0.46 0.43 0.45 0.44 0.52 0.44 0.47 -
P/RPS 0.27 0.36 0.48 0.80 0.17 0.18 0.39 -21.68%
P/EPS 11.19 10.83 17.24 16.99 7.36 5.51 22.38 -36.92%
EY 8.94 9.23 5.80 5.89 13.59 18.16 4.47 58.53%
DY 5.43 0.00 0.00 0.00 4.81 5.68 5.32 1.36%
P/NAPS 0.60 0.56 0.59 0.58 0.71 0.59 0.66 -6.14%

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