[LSTEEL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -47.97%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 242,168 253,450 298,306 240,604 309,220 269,090 155,850 7.61%
PBT 10,124 4,466 6,530 7,892 5,782 31,798 4,006 16.69%
Tax 0 -398 -1,120 -1,200 -400 -8,680 -360 -
NP 10,124 4,068 5,410 6,692 5,382 23,118 3,646 18.53%
-
NP to SH 10,210 4,018 5,334 6,766 5,386 23,118 3,646 18.70%
-
Tax Rate 0.00% 8.91% 17.15% 15.21% 6.92% 27.30% 8.99% -
Total Cost 232,044 249,382 292,896 233,912 303,838 245,972 152,204 7.27%
-
Net Worth 121,547 97,250 98,454 98,275 90,702 98,003 85,668 5.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 6,411 - - -
Div Payout % - - - - 119.05% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 121,547 97,250 98,454 98,275 90,702 98,003 85,668 5.99%
NOSH 127,944 127,961 124,626 129,616 128,238 127,161 127,482 0.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.18% 1.61% 1.81% 2.78% 1.74% 8.59% 2.34% -
ROE 8.40% 4.13% 5.42% 6.88% 5.94% 23.59% 4.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 189.28 198.07 239.36 185.63 241.13 211.61 122.25 7.55%
EPS 7.98 3.14 4.28 5.22 4.20 18.18 2.86 18.63%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.95 0.76 0.79 0.7582 0.7073 0.7707 0.672 5.93%
Adjusted Per Share Value based on latest NOSH - 665,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 156.58 163.88 192.88 155.57 199.94 173.99 100.77 7.61%
EPS 6.60 2.60 3.45 4.37 3.48 14.95 2.36 18.67%
DPS 0.00 0.00 0.00 0.00 4.15 0.00 0.00 -
NAPS 0.7859 0.6288 0.6366 0.6354 0.5865 0.6337 0.5539 5.99%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.27 0.31 0.50 0.46 0.41 0.57 0.68 -
P/RPS 0.14 0.16 0.21 0.25 0.17 0.27 0.56 -20.61%
P/EPS 3.38 9.87 11.68 8.81 9.76 3.14 23.78 -27.73%
EY 29.56 10.13 8.56 11.35 10.24 31.89 4.21 38.33%
DY 0.00 0.00 0.00 0.00 12.20 0.00 0.00 -
P/NAPS 0.28 0.41 0.63 0.61 0.58 0.74 1.01 -19.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 24/08/10 02/09/09 29/08/08 24/08/07 -
Price 0.265 0.28 0.385 0.45 0.47 0.56 0.61 -
P/RPS 0.14 0.14 0.16 0.24 0.19 0.26 0.50 -19.10%
P/EPS 3.32 8.92 9.00 8.62 11.19 3.08 21.33 -26.63%
EY 30.11 11.21 11.12 11.60 8.94 32.46 4.69 36.29%
DY 0.00 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.28 0.37 0.49 0.59 0.66 0.73 0.91 -17.82%

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