[LSTEEL] QoQ TTM 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- -19.05%

YoY- 578.19%

Quarter Report

LSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	242,037	222,504	185,417	175,264	166,893	185,963	187,145	18.72%
YoY %	8.78%	20.00%	5.79%	5.02%	-10.25%	-0.63%	-	-
Horiz. %	129.33%	118.89%	99.08%	93.65%	89.18%	99.37%	100.00%	-
PBT	20,943	13,557	7,045	3,938	4,782	7,081	6,980	108.16%
YoY %	54.48%	92.43%	78.90%	-17.65%	-32.47%	1.45%	-	-
Horiz. %	300.04%	194.23%	100.93%	56.42%	68.51%	101.45%	100.00%	-
Tax	-6,065	-3,975	-1,905	-189	-151	-723	-1,066	219.03%
YoY %	-52.58%	-108.66%	-907.94%	-25.17%	79.11%	32.18%	-	-
Horiz. %	568.95%	372.89%	178.71%	17.73%	14.17%	67.82%	100.00%	-
NP	14,878	9,582	5,140	3,749	4,631	6,358	5,914	85.07%
YoY %	55.27%	86.42%	37.10%	-19.05%	-27.16%	7.51%	-	-
Horiz. %	251.57%	162.02%	86.91%	63.39%	78.31%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,878	9,582	5,140	3,749	4,631	6,358	5,914	85.07%
YoY %	55.27%	86.42%	37.10%	-19.05%	-27.16%	7.51%	-	-
Horiz. %	251.57%	162.02%	86.91%	63.39%	78.31%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.96%	29.32%	27.04%	4.80%	3.16%	10.21%	15.27%	-
YoY %	-1.23%	8.43%	463.33%	51.90%	-69.05%	-33.14%	-	-
Horiz. %	189.65%	192.01%	177.08%	31.43%	20.69%	66.86%	100.00%	-
Total Cost	227,159	212,922	180,277	171,515	162,262	179,605	181,231	16.26%
YoY %	6.69%	18.11%	5.11%	5.70%	-9.66%	-0.90%	-	-
Horiz. %	125.34%	117.49%	99.47%	94.64%	89.53%	99.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,120	94,148	88,821	86,699	85,573	85,604	85,448	9.66%
YoY %	4.22%	6.00%	2.45%	1.32%	-0.04%	0.18%	-	-
Horiz. %	114.83%	110.18%	103.95%	101.46%	100.15%	100.18%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	3,174	3,174	3,174	3,161	3,161	3,161	3,161	0.27%
YoY %	0.00%	0.00%	0.41%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.41%	100.41%	100.41%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	21.33%	33.12%	61.75%	84.32%	68.26%	49.72%	53.45%	-
YoY %	-35.60%	-46.36%	-26.77%	23.53%	37.29%	-6.98%	-	-
Horiz. %	39.91%	61.96%	115.53%	157.75%	127.71%	93.02%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	98,120	94,148	88,821	86,699	85,573	85,604	85,448	9.66%
YoY %	4.22%	6.00%	2.45%	1.32%	-0.04%	0.18%	-	-
Horiz. %	114.83%	110.18%	103.95%	101.46%	100.15%	100.18%	100.00%	-
NOSH	127,313	127,004	126,960	128,235	127,341	125,538	126,440	0.46%
YoY %	0.24%	0.03%	-0.99%	0.70%	1.44%	-0.71%	-	-
Horiz. %	100.69%	100.45%	100.41%	101.42%	100.71%	99.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	6.15%	4.31%	2.77%	2.14%	2.77%	3.42%	3.16%	-
YoY %	42.69%	55.60%	29.44%	-22.74%	-19.01%	8.23%	-	-
Horiz. %	194.62%	136.39%	87.66%	67.72%	87.66%	108.23%	100.00%	-
ROE	15.16%	10.18%	5.79%	4.32%	5.41%	7.43%	6.92%	-
YoY %	48.92%	75.82%	34.03%	-20.15%	-27.19%	7.37%	-	-
Horiz. %	219.08%	147.11%	83.67%	62.43%	78.18%	107.37%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	190.11	175.19	146.04	136.67	131.06	148.13	148.01	18.17%
YoY %	8.52%	19.96%	6.86%	4.28%	-11.52%	0.08%	-	-
Horiz. %	128.44%	118.36%	98.67%	92.34%	88.55%	100.08%	100.00%	-
EPS	11.69	7.54	4.05	2.92	3.64	5.06	4.68	84.19%
YoY %	55.04%	86.17%	38.70%	-19.78%	-28.06%	8.12%	-	-
Horiz. %	249.79%	161.11%	86.54%	62.39%	77.78%	108.12%	100.00%	-
DPS	2.50	2.50	2.50	2.47	2.50	2.50	2.50	0.00%
YoY %	0.00%	0.00%	1.21%	-1.20%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	98.80%	100.00%	100.00%	100.00%	-
NAPS	0.7707	0.7413	0.6996	0.6761	0.672	0.6819	0.6758	9.16%
YoY %	3.97%	5.96%	3.48%	0.61%	-1.45%	0.90%	-	-
Horiz. %	114.04%	109.69%	103.52%	100.04%	99.44%	100.90%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 128,235
RPS	150.40	138.26	115.22	108.91	103.71	115.56	116.29	18.72%
YoY %	8.78%	20.00%	5.79%	5.01%	-10.25%	-0.63%	-	-
Horiz. %	129.33%	118.89%	99.08%	93.65%	89.18%	99.37%	100.00%	-
EPS	9.25	5.95	3.19	2.33	2.88	3.95	3.67	85.30%
YoY %	55.46%	86.52%	36.91%	-19.10%	-27.09%	7.63%	-	-
Horiz. %	252.04%	162.13%	86.92%	63.49%	78.47%	107.63%	100.00%	-
DPS	1.97	1.97	1.97	1.96	1.96	1.96	1.96	0.34%
YoY %	0.00%	0.00%	0.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.51%	100.51%	100.51%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6097	0.585	0.5519	0.5388	0.5318	0.5319	0.531	9.66%
YoY %	4.22%	6.00%	2.43%	1.32%	-0.02%	0.17%	-	-
Horiz. %	114.82%	110.17%	103.94%	101.47%	100.15%	100.17%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.30	0.30	0.38	0.45	0.52	0.40	0.32	-4.21%
YoY %	0.00%	-21.05%	-15.56%	-13.46%	30.00%	25.00%	-	-
Horiz. %	93.75%	93.75%	118.75%	140.62%	162.50%	125.00%	100.00%	-
P/EPS	4.88	6.89	13.83	21.21	18.70	11.65	10.05	-38.24%
YoY %	-29.17%	-50.18%	-34.79%	13.42%	60.52%	15.92%	-	-
Horiz. %	48.56%	68.56%	137.61%	211.04%	186.07%	115.92%	100.00%	-
EY	20.50	14.51	7.23	4.72	5.35	8.58	9.95	61.98%
YoY %	41.28%	100.69%	53.18%	-11.78%	-37.65%	-13.77%	-	-
Horiz. %	206.03%	145.83%	72.66%	47.44%	53.77%	86.23%	100.00%	-
DY	4.39	4.81	4.46	3.98	3.68	4.24	5.32	-12.03%
YoY %	-8.73%	7.85%	12.06%	8.15%	-13.21%	-20.30%	-	-
Horiz. %	82.52%	90.41%	83.83%	74.81%	69.17%	79.70%	100.00%	-
P/NAPS	0.74	0.70	0.80	0.92	1.01	0.87	0.70	3.77%
YoY %	5.71%	-12.50%	-13.04%	-8.91%	16.09%	24.29%	-	-
Horiz. %	105.71%	100.00%	114.29%	131.43%	144.29%	124.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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	0.29	0.46	0.39	0.43	0.47	0.45	0.43	-23.11%
YoY %	-36.96%	17.95%	-9.30%	-8.51%	4.44%	4.65%	-	-
Horiz. %	67.44%	106.98%	90.70%	100.00%	109.30%	104.65%	100.00%	-
P/EPS	4.79	10.74	14.08	20.18	16.77	13.23	13.68	-50.35%
YoY %	-55.40%	-23.72%	-30.23%	20.33%	26.76%	-3.29%	-	-
Horiz. %	35.01%	78.51%	102.92%	147.51%	122.59%	96.71%	100.00%	-
EY	20.87	9.31	7.10	4.96	5.96	7.56	7.31	101.37%
YoY %	124.17%	31.13%	43.15%	-16.78%	-21.16%	3.42%	-	-
Horiz. %	285.50%	127.36%	97.13%	67.85%	81.53%	103.42%	100.00%	-
DY	4.46	3.09	4.39	4.18	4.10	3.73	3.91	9.17%
YoY %	44.34%	-29.61%	5.02%	1.95%	9.92%	-4.60%	-	-
Horiz. %	114.07%	79.03%	112.28%	106.91%	104.86%	95.40%	100.00%	-
P/NAPS	0.73	1.09	0.81	0.87	0.91	0.98	0.95	-16.11%
YoY %	-33.03%	34.57%	-6.90%	-4.40%	-7.14%	3.16%	-	-
Horiz. %	76.84%	114.74%	85.26%	91.58%	95.79%	103.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos