[LSTEEL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.42%
YoY- -193.08%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 283,337 245,997 252,860 270,935 275,287 291,170 245,564 9.96%
PBT -11,183 2,169 2,927 2,355 3,958 3,799 3,758 -
Tax 497 -5,494 -5,491 -5,789 -5,852 -648 1,148 -42.62%
NP -10,686 -3,325 -2,564 -3,434 -1,894 3,151 4,906 -
-
NP to SH -10,340 -3,220 -2,552 -3,293 -1,856 3,151 4,906 -
-
Tax Rate - 253.30% 187.60% 245.82% 147.85% 17.06% -30.55% -
Total Cost 294,023 249,322 255,424 274,369 277,181 288,019 240,658 14.21%
-
Net Worth 116,529 96,887 97,366 95,788 94,702 93,599 101,349 9.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 3,203 3,203 -
Div Payout % - - - - - 101.65% 65.29% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,529 96,887 97,366 95,788 94,702 93,599 101,349 9.70%
NOSH 128,054 129,183 128,114 129,444 127,976 120,000 128,290 -0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.77% -1.35% -1.01% -1.27% -0.69% 1.08% 2.00% -
ROE -8.87% -3.32% -2.62% -3.44% -1.96% 3.37% 4.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 221.26 190.42 197.37 209.31 215.11 242.64 191.41 10.09%
EPS -8.07 -2.49 -1.99 -2.54 -1.45 2.63 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 2.67 2.50 -
NAPS 0.91 0.75 0.76 0.74 0.74 0.78 0.79 9.83%
Adjusted Per Share Value based on latest NOSH - 129,444
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 183.20 159.06 163.50 175.18 178.00 188.27 158.78 9.95%
EPS -6.69 -2.08 -1.65 -2.13 -1.20 2.04 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 2.07 2.07 -
NAPS 0.7535 0.6265 0.6296 0.6194 0.6123 0.6052 0.6553 9.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.32 0.28 0.31 0.35 0.36 0.40 0.50 -
P/RPS 0.14 0.15 0.16 0.17 0.17 0.16 0.26 -33.68%
P/EPS -3.96 -11.23 -15.56 -13.76 -24.82 15.23 13.07 -
EY -25.23 -8.90 -6.43 -7.27 -4.03 6.56 7.65 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 4.99 -
P/NAPS 0.35 0.37 0.41 0.47 0.49 0.51 0.63 -32.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 22/11/11 26/08/11 -
Price 0.28 0.30 0.28 0.31 0.40 0.40 0.385 -
P/RPS 0.13 0.16 0.14 0.15 0.19 0.16 0.20 -24.86%
P/EPS -3.47 -12.04 -14.06 -12.19 -27.58 15.23 10.07 -
EY -28.84 -8.31 -7.11 -8.21 -3.63 6.56 9.93 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 6.49 -
P/NAPS 0.31 0.40 0.37 0.42 0.54 0.51 0.49 -26.20%

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