[LSTEEL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 153.4%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 266,473 305,529 206,252 417,913 234,604 174,402 190,244 5.77%
PBT 2,073 4,453 5,306 15,669 21,866 3,766 7,822 -19.83%
Tax -194 -798 1,542 -2,024 -6,121 -756 -1,924 -31.75%
NP 1,878 3,654 6,849 13,645 15,745 3,010 5,898 -17.35%
-
NP to SH 1,842 3,604 6,900 13,648 15,745 3,010 5,898 -17.61%
-
Tax Rate 9.36% 17.92% -29.06% 12.92% 27.99% 20.07% 24.60% -
Total Cost 264,594 301,874 199,402 404,268 218,858 171,392 184,345 6.20%
-
Net Worth 95,972 97,158 100,371 94,968 98,603 85,765 83,476 2.35%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 4,270 - - - -
Div Payout % - - - 31.29% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,972 97,158 100,371 94,968 98,603 85,765 83,476 2.35%
NOSH 127,962 124,562 130,352 128,110 127,526 126,853 126,039 0.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.71% 1.20% 3.32% 3.27% 6.71% 1.73% 3.10% -
ROE 1.92% 3.71% 6.87% 14.37% 15.97% 3.51% 7.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 208.24 245.28 158.23 326.21 183.96 137.48 150.94 5.50%
EPS 1.44 2.89 5.29 10.65 12.35 2.37 4.68 -17.82%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.77 0.7413 0.7732 0.6761 0.6623 2.09%
Adjusted Per Share Value based on latest NOSH - 128,064
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 165.59 189.85 128.16 259.69 145.78 108.37 118.22 5.77%
EPS 1.15 2.24 4.29 8.48 9.78 1.87 3.67 -17.57%
DPS 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
NAPS 0.5964 0.6037 0.6237 0.5901 0.6127 0.5329 0.5187 2.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.40 0.43 0.44 0.47 0.62 0.46 -
P/RPS 0.13 0.16 0.27 0.13 0.26 0.45 0.30 -12.99%
P/EPS 19.44 13.82 8.12 4.13 3.81 26.12 9.83 12.02%
EY 5.14 7.23 12.31 24.21 26.27 3.83 10.17 -10.74%
DY 0.00 0.00 0.00 7.58 0.00 0.00 0.00 -
P/NAPS 0.37 0.51 0.56 0.59 0.61 0.92 0.69 -9.85%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 20/11/06 -
Price 0.30 0.40 0.43 0.44 0.32 0.59 0.43 -
P/RPS 0.14 0.16 0.27 0.13 0.17 0.43 0.28 -10.90%
P/EPS 20.83 13.82 8.12 4.13 2.59 24.86 9.19 14.59%
EY 4.80 7.23 12.31 24.21 38.58 4.02 10.88 -12.73%
DY 0.00 0.00 0.00 7.58 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.56 0.59 0.41 0.87 0.65 -7.76%

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