[LSTEEL] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -54.14%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 161,514 243,905 282,213 266,473 305,529 206,252 417,913 -14.64%
PBT -3,629 -5,274 3,904 2,073 4,453 5,306 15,669 -
Tax 24 526 -222 -194 -798 1,542 -2,024 -
NP -3,605 -4,748 3,681 1,878 3,654 6,849 13,645 -
-
NP to SH -3,470 -4,640 3,790 1,842 3,604 6,900 13,648 -
-
Tax Rate - - 5.69% 9.36% 17.92% -29.06% 12.92% -
Total Cost 165,119 248,653 278,532 264,594 301,874 199,402 404,268 -13.85%
-
Net Worth 117,390 113,867 119,098 95,972 97,158 100,371 94,968 3.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 4,270 -
Div Payout % - - - - - - 31.29% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 117,390 113,867 119,098 95,972 97,158 100,371 94,968 3.59%
NOSH 127,598 127,941 128,063 127,962 124,562 130,352 128,110 -0.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.23% -1.95% 1.30% 0.71% 1.20% 3.32% 3.27% -
ROE -2.96% -4.07% 3.18% 1.92% 3.71% 6.87% 14.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 126.58 190.64 220.37 208.24 245.28 158.23 326.21 -14.58%
EPS -2.72 -3.63 2.96 1.44 2.89 5.29 10.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.92 0.89 0.93 0.75 0.78 0.77 0.7413 3.66%
Adjusted Per Share Value based on latest NOSH - 129,183
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 104.43 157.71 182.48 172.30 197.55 133.36 270.22 -14.64%
EPS -2.24 -3.00 2.45 1.19 2.33 4.46 8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.76 -
NAPS 0.759 0.7363 0.7701 0.6205 0.6282 0.649 0.6141 3.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.315 0.30 0.28 0.40 0.43 0.44 -
P/RPS 0.13 0.17 0.14 0.13 0.16 0.27 0.13 0.00%
P/EPS -6.25 -8.69 10.14 19.44 13.82 8.12 4.13 -
EY -16.00 -11.51 9.87 5.14 7.23 12.31 24.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.58 -
P/NAPS 0.18 0.35 0.32 0.37 0.51 0.56 0.59 -17.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 28/11/13 30/11/12 22/11/11 30/11/10 25/11/09 -
Price 0.20 0.30 0.29 0.30 0.40 0.43 0.44 -
P/RPS 0.16 0.16 0.13 0.14 0.16 0.27 0.13 3.51%
P/EPS -7.35 -8.27 9.80 20.83 13.82 8.12 4.13 -
EY -13.60 -12.09 10.21 4.80 7.23 12.31 24.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.58 -
P/NAPS 0.22 0.34 0.31 0.40 0.51 0.56 0.59 -15.15%

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