[LSTEEL] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- -113.21%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 231,597 185,417 187,145 160,952 172,919 100,383 87,894 17.50%
PBT 1,240 7,045 6,980 -1,050 19,260 14,180 11,142 -30.62%
Tax -637 -1,905 -1,065 -1,175 -2,421 -1,874 -2,006 -17.38%
NP 603 5,140 5,915 -2,225 16,839 12,306 9,136 -36.40%
-
NP to SH 603 5,140 5,915 -2,225 16,839 12,306 9,136 -36.40%
-
Tax Rate 51.37% 27.04% 15.26% - 12.57% 13.22% 18.00% -
Total Cost 230,994 180,277 181,230 163,177 156,080 88,077 78,758 19.62%
-
Net Worth 87,092 88,788 85,064 79,398 82,676 66,514 57,199 7.25%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 3,172 3,146 1,571 5,232 - 1,999 -
Div Payout % - 61.73% 53.20% 0.00% 31.07% - 21.89% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 87,092 88,788 85,064 79,398 82,676 66,514 57,199 7.25%
NOSH 126,956 126,913 125,872 125,749 125,476 40,294 39,999 21.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.26% 2.77% 3.16% -1.38% 9.74% 12.26% 10.39% -
ROE 0.69% 5.79% 6.95% -2.80% 20.37% 18.50% 15.97% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 182.42 146.10 148.68 127.99 137.81 249.12 219.74 -3.05%
EPS 0.47 4.05 4.70 -1.77 13.42 30.54 22.84 -47.62%
DPS 0.00 2.50 2.50 1.25 4.17 0.00 5.00 -
NAPS 0.686 0.6996 0.6758 0.6314 0.6589 1.6507 1.43 -11.51%
Adjusted Per Share Value based on latest NOSH - 125,989
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 143.91 115.22 116.29 100.02 107.45 62.38 54.62 17.50%
EPS 0.37 3.19 3.68 -1.38 10.46 7.65 5.68 -36.54%
DPS 0.00 1.97 1.96 0.98 3.25 0.00 1.24 -
NAPS 0.5412 0.5517 0.5286 0.4934 0.5138 0.4133 0.3554 7.25%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.31 0.56 0.47 0.42 1.12 0.60 0.28 -
P/RPS 0.17 0.38 0.32 0.33 0.81 0.24 0.13 4.56%
P/EPS 65.27 13.83 10.00 -23.74 8.35 1.96 1.23 93.73%
EY 1.53 7.23 10.00 -4.21 11.98 50.90 81.57 -48.42%
DY 0.00 4.46 5.32 2.98 3.72 0.00 17.86 -
P/NAPS 0.45 0.80 0.70 0.67 1.70 0.36 0.20 14.45%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 27/02/07 23/02/06 22/02/05 25/02/04 27/02/03 -
Price 0.28 0.57 0.64 0.43 1.07 0.82 0.28 -
P/RPS 0.15 0.39 0.43 0.34 0.78 0.33 0.13 2.41%
P/EPS 58.95 14.07 13.62 -24.30 7.97 2.69 1.23 90.47%
EY 1.70 7.11 7.34 -4.11 12.54 37.24 81.57 -47.51%
DY 0.00 4.39 3.91 2.91 3.90 0.00 17.86 -
P/NAPS 0.41 0.81 0.95 0.68 1.62 0.50 0.20 12.69%

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