[LSTEEL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.7%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 240,604 309,220 269,090 155,850 196,354 200,352 144,936 8.81%
PBT 7,892 5,782 31,798 4,006 8,398 8,870 26,324 -18.18%
Tax -1,200 -400 -8,680 -360 -2,188 -1,362 -4,120 -18.57%
NP 6,692 5,382 23,118 3,646 6,210 7,508 22,204 -18.11%
-
NP to SH 6,766 5,386 23,118 3,646 6,210 7,508 22,204 -17.96%
-
Tax Rate 15.21% 6.92% 27.30% 8.99% 26.05% 15.36% 15.65% -
Total Cost 233,912 303,838 245,972 152,204 190,144 192,844 122,732 11.34%
-
Net Worth 98,275 90,702 98,003 85,668 81,774 84,817 76,371 4.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 6,411 - - - - 4,119 -
Div Payout % - 119.05% - - - - 18.55% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 98,275 90,702 98,003 85,668 81,774 84,817 76,371 4.29%
NOSH 129,616 128,238 127,161 127,482 125,748 125,973 41,194 21.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.78% 1.74% 8.59% 2.34% 3.16% 3.75% 15.32% -
ROE 6.88% 5.94% 23.59% 4.26% 7.59% 8.85% 29.07% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 185.63 241.13 211.61 122.25 156.15 159.04 351.83 -10.10%
EPS 5.22 4.20 18.18 2.86 4.94 5.96 53.90 -32.22%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.7582 0.7073 0.7707 0.672 0.6503 0.6733 1.8539 -13.83%
Adjusted Per Share Value based on latest NOSH - 127,341
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 155.57 199.94 173.99 100.77 126.96 129.55 93.71 8.81%
EPS 4.37 3.48 14.95 2.36 4.02 4.85 14.36 -17.97%
DPS 0.00 4.15 0.00 0.00 0.00 0.00 2.66 -
NAPS 0.6354 0.5865 0.6337 0.5539 0.5287 0.5484 0.4938 4.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.46 0.41 0.57 0.68 0.48 0.63 0.79 -
P/RPS 0.25 0.17 0.27 0.56 0.31 0.40 0.22 2.15%
P/EPS 8.81 9.76 3.14 23.78 9.72 10.57 1.47 34.75%
EY 11.35 10.24 31.89 4.21 10.29 9.46 68.23 -25.82%
DY 0.00 12.20 0.00 0.00 0.00 0.00 12.66 -
P/NAPS 0.61 0.58 0.74 1.01 0.74 0.94 0.43 5.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 02/09/09 29/08/08 24/08/07 18/09/06 15/08/05 25/08/04 -
Price 0.45 0.47 0.56 0.61 0.46 0.58 0.79 -
P/RPS 0.24 0.19 0.26 0.50 0.29 0.36 0.22 1.46%
P/EPS 8.62 11.19 3.08 21.33 9.31 9.73 1.47 34.26%
EY 11.60 8.94 32.46 4.69 10.74 10.28 68.23 -25.56%
DY 0.00 10.64 0.00 0.00 0.00 0.00 12.66 -
P/NAPS 0.59 0.66 0.73 0.91 0.71 0.86 0.43 5.41%

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