[LSTEEL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
02-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -100.97%
YoY- -155.67%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 384,138 388,893 369,092 251,675 237,145 231,610 230,568 40.58%
PBT 14,696 11,394 -3,232 -11,592 -5,089 1,417 20,621 -20.23%
Tax -2,992 -2,351 2,241 3,308 968 -832 -5,929 -36.64%
NP 11,704 9,043 -991 -8,284 -4,121 585 14,692 -14.07%
-
NP to SH 11,753 9,054 -989 -8,282 -4,121 585 14,692 -13.83%
-
Tax Rate 20.36% 20.63% - - - 58.72% 28.75% -
Total Cost 372,434 379,850 370,083 259,959 241,266 231,025 215,876 43.89%
-
Net Worth 95,145 94,058 94,934 90,678 88,628 87,790 96,649 -1.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,205 3,205 3,205 3,205 - - 3,174 0.65%
Div Payout % 27.27% 35.40% 0.00% 0.00% - - 21.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 95,145 94,058 94,934 90,678 88,628 87,790 96,649 -1.04%
NOSH 125,521 128,478 128,064 128,203 128,372 127,993 124,999 0.27%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.05% 2.33% -0.27% -3.29% -1.74% 0.25% 6.37% -
ROE 12.35% 9.63% -1.04% -9.13% -4.65% 0.67% 15.20% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 306.03 302.69 288.21 196.31 184.73 180.96 184.45 40.19%
EPS 9.36 7.05 -0.77 -6.46 -3.21 0.46 11.75 -14.07%
DPS 2.55 2.50 2.50 2.50 0.00 0.00 2.50 1.33%
NAPS 0.758 0.7321 0.7413 0.7073 0.6904 0.6859 0.7732 -1.31%
Adjusted Per Share Value based on latest NOSH - 128,203
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 238.70 241.66 229.35 156.39 147.36 143.92 143.27 40.58%
EPS 7.30 5.63 -0.61 -5.15 -2.56 0.36 9.13 -13.86%
DPS 1.99 1.99 1.99 1.99 0.00 0.00 1.97 0.67%
NAPS 0.5912 0.5845 0.5899 0.5635 0.5507 0.5455 0.6006 -1.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.47 0.50 0.44 0.41 0.34 0.31 0.47 -
P/RPS 0.15 0.17 0.15 0.21 0.18 0.17 0.25 -28.88%
P/EPS 5.02 7.10 -56.98 -6.35 -10.59 67.83 4.00 16.36%
EY 19.92 14.09 -1.76 -15.76 -9.44 1.47 25.01 -14.08%
DY 5.43 5.00 5.68 6.10 0.00 0.00 5.32 1.37%
P/NAPS 0.62 0.68 0.59 0.58 0.49 0.45 0.61 1.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 28/11/08 -
Price 0.44 0.52 0.44 0.47 0.43 0.28 0.32 -
P/RPS 0.14 0.17 0.15 0.24 0.23 0.15 0.17 -12.15%
P/EPS 4.70 7.38 -56.98 -7.28 -13.39 61.26 2.72 44.04%
EY 21.28 13.55 -1.76 -13.74 -7.47 1.63 36.73 -30.52%
DY 5.80 4.81 5.68 5.32 0.00 0.00 7.81 -18.00%
P/NAPS 0.58 0.71 0.59 0.66 0.62 0.41 0.41 26.04%

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