[LSTEEL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.67%
YoY- 1401.33%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 283,362 273,448 216,713 389,578 231,597 185,417 187,145 7.15%
PBT -11,179 2,877 4,113 11,394 1,240 7,045 6,980 -
Tax 545 -4,368 1,193 -2,352 -637 -1,905 -1,065 -
NP -10,634 -1,491 5,306 9,042 603 5,140 5,915 -
-
NP to SH -10,377 -1,573 5,265 9,053 603 5,140 5,915 -
-
Tax Rate - 151.82% -29.01% 20.64% 51.37% 27.04% 15.26% -
Total Cost 293,996 274,939 211,407 380,536 230,994 180,277 181,230 8.38%
-
Net Worth 116,540 94,848 98,634 93,754 87,092 88,788 85,064 5.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,202 3,201 - 3,172 3,146 -
Div Payout % - - 60.82% 35.36% - 61.73% 53.20% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,540 94,848 98,634 93,754 87,092 88,788 85,064 5.38%
NOSH 128,066 128,173 128,096 128,062 126,956 126,913 125,872 0.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.75% -0.55% 2.45% 2.32% 0.26% 2.77% 3.16% -
ROE -8.90% -1.66% 5.34% 9.66% 0.69% 5.79% 6.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 221.26 213.34 169.18 304.21 182.42 146.10 148.68 6.84%
EPS -8.11 -1.23 4.14 7.07 0.47 4.05 4.70 -
DPS 0.00 0.00 2.50 2.50 0.00 2.50 2.50 -
NAPS 0.91 0.74 0.77 0.7321 0.686 0.6996 0.6758 5.07%
Adjusted Per Share Value based on latest NOSH - 128,478
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 176.08 169.92 134.66 242.08 143.91 115.22 116.29 7.15%
EPS -6.45 -0.98 3.27 5.63 0.37 3.19 3.68 -
DPS 0.00 0.00 1.99 1.99 0.00 1.97 1.96 -
NAPS 0.7242 0.5894 0.6129 0.5826 0.5412 0.5517 0.5286 5.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.36 0.45 0.50 0.31 0.56 0.47 -
P/RPS 0.14 0.17 0.27 0.16 0.17 0.38 0.32 -12.85%
P/EPS -3.95 -29.33 10.95 7.07 65.27 13.83 10.00 -
EY -25.32 -3.41 9.13 14.14 1.53 7.23 10.00 -
DY 0.00 0.00 5.56 5.00 0.00 4.46 5.32 -
P/NAPS 0.35 0.49 0.58 0.68 0.45 0.80 0.70 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.28 0.40 0.46 0.52 0.28 0.57 0.64 -
P/RPS 0.13 0.19 0.27 0.17 0.15 0.39 0.43 -18.06%
P/EPS -3.46 -32.59 11.19 7.36 58.95 14.07 13.62 -
EY -28.94 -3.07 8.94 13.59 1.70 7.11 7.34 -
DY 0.00 0.00 5.43 4.81 0.00 4.39 3.91 -
P/NAPS 0.31 0.54 0.60 0.71 0.41 0.81 0.95 -17.01%

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