[LSTEEL] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -77.21%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 167,349 153,677 234,680 258,659 283,362 273,448 216,713 -4.21%
PBT 7,575 -5,694 -14,663 2,448 -11,179 2,877 4,113 10.70%
Tax -1,045 2,197 2,655 -1,939 545 -4,368 1,193 -
NP 6,530 -3,497 -12,008 509 -10,634 -1,491 5,306 3.51%
-
NP to SH 9,701 -3,473 -12,856 864 -10,377 -1,573 5,265 10.71%
-
Tax Rate 13.80% - - 79.21% - 151.82% -29.01% -
Total Cost 160,819 157,174 246,688 258,150 293,996 274,939 211,407 -4.45%
-
Net Worth 131,181 12,212,747 120,364 115,623 116,540 94,848 98,634 4.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,202 -
Div Payout % - - - - - - 60.82% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,181 12,212,747 120,364 115,623 116,540 94,848 98,634 4.86%
NOSH 128,032 127,216 128,047 127,058 128,066 128,173 128,096 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.90% -2.28% -5.12% 0.20% -3.75% -0.55% 2.45% -
ROE 7.40% -0.03% -10.68% 0.75% -8.90% -1.66% 5.34% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 131.40 120.80 183.28 203.57 221.26 213.34 169.18 -4.12%
EPS 5.30 -2.73 -10.04 0.68 -8.11 -1.23 4.14 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.03 96.00 0.94 0.91 0.91 0.74 0.77 4.96%
Adjusted Per Share Value based on latest NOSH - 128,441
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.99 95.49 145.83 160.73 176.08 169.92 134.66 -4.21%
EPS 6.03 -2.16 -7.99 0.54 -6.45 -0.98 3.27 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 0.8152 75.8896 0.7479 0.7185 0.7242 0.5894 0.6129 4.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.165 0.275 0.30 0.32 0.36 0.45 -
P/RPS 0.30 0.14 0.15 0.15 0.14 0.17 0.27 1.76%
P/EPS 5.25 -6.04 -2.74 44.12 -3.95 -29.33 10.95 -11.52%
EY 19.04 -16.55 -36.51 2.27 -25.32 -3.41 9.13 13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.39 0.00 0.29 0.33 0.35 0.49 0.58 -6.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.53 0.16 0.26 0.30 0.28 0.40 0.46 -
P/RPS 0.40 0.13 0.14 0.15 0.13 0.19 0.27 6.76%
P/EPS 6.96 -5.86 -2.59 44.12 -3.46 -32.59 11.19 -7.60%
EY 14.37 -17.06 -38.62 2.27 -28.94 -3.07 8.94 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
P/NAPS 0.51 0.00 0.28 0.33 0.31 0.54 0.60 -2.66%

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