[LSTEEL] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -41.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 258,659 283,362 273,448 216,713 389,578 231,597 185,417 5.69%
PBT 2,448 -11,179 2,877 4,113 11,394 1,240 7,045 -16.13%
Tax -1,939 545 -4,368 1,193 -2,352 -637 -1,905 0.29%
NP 509 -10,634 -1,491 5,306 9,042 603 5,140 -31.95%
-
NP to SH 863 -10,377 -1,573 5,265 9,053 603 5,140 -25.70%
-
Tax Rate 79.21% - 151.82% -29.01% 20.64% 51.37% 27.04% -
Total Cost 258,150 293,996 274,939 211,407 380,536 230,994 180,277 6.16%
-
Net Worth 115,623 116,540 94,848 98,634 93,754 87,092 88,788 4.49%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 3,202 3,201 - 3,172 -
Div Payout % - - - 60.82% 35.36% - 61.73% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 115,623 116,540 94,848 98,634 93,754 87,092 88,788 4.49%
NOSH 127,058 128,066 128,173 128,096 128,062 126,956 126,913 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.20% -3.75% -0.55% 2.45% 2.32% 0.26% 2.77% -
ROE 0.75% -8.90% -1.66% 5.34% 9.66% 0.69% 5.79% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 203.57 221.26 213.34 169.18 304.21 182.42 146.10 5.67%
EPS 0.67 -8.11 -1.23 4.14 7.07 0.47 4.05 -25.88%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 2.50 -
NAPS 0.91 0.91 0.74 0.77 0.7321 0.686 0.6996 4.47%
Adjusted Per Share Value based on latest NOSH - 128,125
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 167.25 183.22 176.81 140.12 251.90 149.75 119.89 5.70%
EPS 0.56 -6.71 -1.02 3.40 5.85 0.39 3.32 -25.64%
DPS 0.00 0.00 0.00 2.07 2.07 0.00 2.05 -
NAPS 0.7476 0.7535 0.6133 0.6378 0.6062 0.5631 0.5741 4.49%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.30 0.32 0.36 0.45 0.50 0.31 0.56 -
P/RPS 0.15 0.14 0.17 0.27 0.16 0.17 0.38 -14.33%
P/EPS 44.17 -3.95 -29.33 10.95 7.07 65.27 13.83 21.33%
EY 2.26 -25.32 -3.41 9.13 14.14 1.53 7.23 -17.60%
DY 0.00 0.00 0.00 5.56 5.00 0.00 4.46 -
P/NAPS 0.33 0.35 0.49 0.58 0.68 0.45 0.80 -13.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.30 0.28 0.40 0.46 0.52 0.28 0.57 -
P/RPS 0.15 0.13 0.19 0.27 0.17 0.15 0.39 -14.70%
P/EPS 44.17 -3.46 -32.59 11.19 7.36 58.95 14.07 20.98%
EY 2.26 -28.94 -3.07 8.94 13.59 1.70 7.11 -17.37%
DY 0.00 0.00 0.00 5.43 4.81 0.00 4.39 -
P/NAPS 0.33 0.31 0.54 0.60 0.71 0.41 0.81 -13.88%

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