[LSTEEL] QoQ TTM 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- -804.44%
YoY- -143.01%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 388,893 369,092 251,675 237,145 231,610 230,568 242,037 37.06%
PBT 11,394 -3,232 -11,592 -5,089 1,417 20,621 20,943 -33.28%
Tax -2,351 2,241 3,308 968 -832 -5,929 -6,065 -46.74%
NP 9,043 -991 -8,284 -4,121 585 14,692 14,878 -28.18%
-
NP to SH 9,054 -989 -8,282 -4,121 585 14,692 14,878 -28.12%
-
Tax Rate 20.63% - - - 58.72% 28.75% 28.96% -
Total Cost 379,850 370,083 259,959 241,266 231,025 215,876 227,159 40.74%
-
Net Worth 94,058 94,934 90,678 88,628 87,790 96,649 98,120 -2.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,205 3,205 3,205 - - 3,174 3,174 0.64%
Div Payout % 35.40% 0.00% 0.00% - - 21.60% 21.33% -
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 94,058 94,934 90,678 88,628 87,790 96,649 98,120 -2.77%
NOSH 128,478 128,064 128,203 128,372 127,993 124,999 127,313 0.60%
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 2.33% -0.27% -3.29% -1.74% 0.25% 6.37% 6.15% -
ROE 9.63% -1.04% -9.13% -4.65% 0.67% 15.20% 15.16% -
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 302.69 288.21 196.31 184.73 180.96 184.45 190.11 36.23%
EPS 7.05 -0.77 -6.46 -3.21 0.46 11.75 11.69 -28.55%
DPS 2.50 2.50 2.50 0.00 0.00 2.50 2.50 0.00%
NAPS 0.7321 0.7413 0.7073 0.6904 0.6859 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 241.66 229.35 156.39 147.36 143.92 143.27 150.40 37.06%
EPS 5.63 -0.61 -5.15 -2.56 0.36 9.13 9.25 -28.11%
DPS 1.99 1.99 1.99 0.00 0.00 1.97 1.97 0.67%
NAPS 0.5845 0.5899 0.5635 0.5507 0.5455 0.6006 0.6097 -2.76%
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 0.17 0.15 0.21 0.18 0.17 0.25 0.30 -31.45%
P/EPS 7.10 -56.98 -6.35 -10.59 67.83 4.00 4.88 28.31%
EY 14.09 -1.76 -15.76 -9.44 1.47 25.01 20.50 -22.06%
DY 5.00 5.68 6.10 0.00 0.00 5.32 4.39 9.03%
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 0.15 0.24 0.23 0.15 0.17 0.29 -29.88%
P/EPS 7.38 -56.98 -7.28 -13.39 61.26 2.72 4.79 33.29%
EY 13.55 -1.76 -13.74 -7.47 1.63 36.73 20.87 -24.96%
DY 4.81 5.68 5.32 0.00 0.00 7.81 4.46 5.15%
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