[LSTEEL] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.01%
YoY- 48.41%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 417,913 234,604 174,402 190,244 176,109 166,254 96,053 27.74%
PBT 15,669 21,866 3,766 7,822 4,369 22,640 10,258 7.30%
Tax -2,024 -6,121 -756 -1,924 -394 -3,556 -1,216 8.85%
NP 13,645 15,745 3,010 5,898 3,974 19,084 9,042 7.09%
-
NP to SH 13,648 15,745 3,010 5,898 3,974 19,084 9,042 7.09%
-
Tax Rate 12.92% 27.99% 20.07% 24.60% 9.02% 15.71% 11.85% -
Total Cost 404,268 218,858 171,392 184,345 172,134 147,170 87,010 29.14%
-
Net Worth 94,968 98,603 85,765 83,476 84,572 79,830 60,945 7.66%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,270 - - - - - - -
Div Payout % 31.29% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 94,968 98,603 85,765 83,476 84,572 79,830 60,945 7.66%
NOSH 128,110 127,526 126,853 126,039 126,058 41,367 40,177 21.29%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.27% 6.71% 1.73% 3.10% 2.26% 11.48% 9.41% -
ROE 14.37% 15.97% 3.51% 7.07% 4.70% 23.91% 14.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 326.21 183.96 137.48 150.94 139.70 401.90 239.07 5.31%
EPS 10.65 12.35 2.37 4.68 3.16 46.13 22.51 -11.71%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7732 0.6761 0.6623 0.6709 1.9298 1.5169 -11.23%
Adjusted Per Share Value based on latest NOSH - 125,523
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 270.22 151.69 112.77 123.01 113.87 107.50 62.11 27.74%
EPS 8.82 10.18 1.95 3.81 2.57 12.34 5.85 7.07%
DPS 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6141 0.6376 0.5546 0.5397 0.5468 0.5162 0.3941 7.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.47 0.62 0.46 0.51 0.81 0.47 -
P/RPS 0.13 0.26 0.45 0.30 0.37 0.20 0.20 -6.92%
P/EPS 4.13 3.81 26.12 9.83 16.17 1.76 2.09 12.00%
EY 24.21 26.27 3.83 10.17 6.18 56.95 47.89 -10.73%
DY 7.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.92 0.69 0.76 0.42 0.31 11.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 21/11/07 20/11/06 31/10/05 27/10/04 21/11/03 -
Price 0.44 0.32 0.59 0.43 0.41 0.82 0.52 -
P/RPS 0.13 0.17 0.43 0.28 0.29 0.20 0.22 -8.38%
P/EPS 4.13 2.59 24.86 9.19 13.00 1.78 2.31 10.15%
EY 24.21 38.58 4.02 10.88 7.69 56.26 43.28 -9.22%
DY 7.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.87 0.65 0.61 0.42 0.34 9.61%

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