[LSTEEL] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.51%
YoY- 281.81%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 185,417 175,264 166,893 185,963 187,145 171,553 158,953 10.78%
PBT 7,045 3,938 4,782 7,081 6,980 1,539 -1,048 -
Tax -1,905 -189 -151 -723 -1,066 -2,323 -1,589 12.81%
NP 5,140 3,749 4,631 6,358 5,914 -784 -2,637 -
-
NP to SH 5,140 3,749 4,631 6,358 5,914 -784 -2,637 -
-
Tax Rate 27.04% 4.80% 3.16% 10.21% 15.27% 150.94% - -
Total Cost 180,277 171,515 162,262 179,605 181,231 172,337 161,590 7.54%
-
Net Worth 88,821 86,699 85,573 85,604 85,448 83,134 81,931 5.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,174 3,161 3,161 3,161 3,161 1,574 1,574 59.40%
Div Payout % 61.75% 84.32% 68.26% 49.72% 53.45% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 88,821 86,699 85,573 85,604 85,448 83,134 81,931 5.51%
NOSH 126,960 128,235 127,341 125,538 126,440 125,523 125,990 0.51%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.77% 2.14% 2.77% 3.42% 3.16% -0.46% -1.66% -
ROE 5.79% 4.32% 5.41% 7.43% 6.92% -0.94% -3.22% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 146.04 136.67 131.06 148.13 148.01 136.67 126.16 10.21%
EPS 4.05 2.92 3.64 5.06 4.68 -0.62 -2.09 -
DPS 2.50 2.47 2.50 2.50 2.50 1.25 1.25 58.53%
NAPS 0.6996 0.6761 0.672 0.6819 0.6758 0.6623 0.6503 4.97%
Adjusted Per Share Value based on latest NOSH - 125,538
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 115.22 108.91 103.71 115.56 116.29 106.60 98.77 10.78%
EPS 3.19 2.33 2.88 3.95 3.67 -0.49 -1.64 -
DPS 1.97 1.96 1.96 1.96 1.96 0.98 0.98 59.07%
NAPS 0.5519 0.5388 0.5318 0.5319 0.531 0.5166 0.5091 5.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.62 0.68 0.59 0.47 0.46 0.48 -
P/RPS 0.38 0.45 0.52 0.40 0.32 0.34 0.38 0.00%
P/EPS 13.83 21.21 18.70 11.65 10.05 -73.65 -22.93 -
EY 7.23 4.72 5.35 8.58 9.95 -1.36 -4.36 -
DY 4.46 3.98 3.68 4.24 5.32 2.72 2.60 43.15%
P/NAPS 0.80 0.92 1.01 0.87 0.70 0.69 0.74 5.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 -
Price 0.57 0.59 0.61 0.67 0.64 0.43 0.46 -
P/RPS 0.39 0.43 0.47 0.45 0.43 0.31 0.36 5.46%
P/EPS 14.08 20.18 16.77 13.23 13.68 -68.85 -21.98 -
EY 7.10 4.96 5.96 7.56 7.31 -1.45 -4.55 -
DY 4.39 4.18 4.10 3.73 3.91 2.91 2.72 37.47%
P/NAPS 0.81 0.87 0.91 0.98 0.95 0.65 0.71 9.15%

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