[LSTEEL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -44.82%
YoY- 119.35%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 275,812 294,832 272,692 124,344 129,072 195,760 175,168 7.85%
PBT 15,416 2,208 28,232 2,184 1,780 10,288 32,132 -11.51%
Tax -2,564 0 -7,200 1,080 -292 -2,768 -7,164 -15.73%
NP 12,852 2,208 21,032 3,264 1,488 7,520 24,968 -10.47%
-
NP to SH 13,004 2,208 21,032 3,264 1,488 7,520 24,968 -10.29%
-
Tax Rate 16.63% 0.00% 25.50% -49.45% 16.40% 26.91% 22.30% -
Total Cost 262,960 292,624 251,660 121,080 127,584 188,240 150,200 9.77%
-
Net Worth 95,145 88,628 94,148 85,604 78,727 83,073 73,683 4.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 8,191 -
Div Payout % - - - - - - 32.81% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 95,145 88,628 94,148 85,604 78,727 83,073 73,683 4.35%
NOSH 125,521 128,372 127,004 125,538 123,999 126,174 40,958 20.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.66% 0.75% 7.71% 2.62% 1.15% 3.84% 14.25% -
ROE 13.67% 2.49% 22.34% 3.81% 1.89% 9.05% 33.89% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 219.73 229.67 214.71 99.05 104.09 155.15 427.68 -10.50%
EPS 10.36 1.72 16.56 2.60 1.20 5.96 60.96 -25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.758 0.6904 0.7413 0.6819 0.6349 0.6584 1.799 -13.40%
Adjusted Per Share Value based on latest NOSH - 125,538
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 171.39 183.21 169.45 77.27 80.20 121.64 108.85 7.85%
EPS 8.08 1.37 13.07 2.03 0.92 4.67 15.52 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.09 -
NAPS 0.5912 0.5507 0.585 0.5319 0.4892 0.5162 0.4579 4.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 0.34 0.52 0.59 0.42 0.87 0.78 -
P/RPS 0.21 0.15 0.24 0.60 0.40 0.56 0.18 2.60%
P/EPS 4.54 19.77 3.14 22.69 35.00 14.60 1.28 23.48%
EY 22.04 5.06 31.85 4.41 2.86 6.85 78.15 -19.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.64 -
P/NAPS 0.62 0.49 0.70 0.87 0.66 1.32 0.43 6.28%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 29/05/08 28/05/07 25/05/06 30/05/05 25/05/04 -
Price 0.44 0.43 0.81 0.67 0.47 0.80 0.90 -
P/RPS 0.20 0.19 0.38 0.68 0.45 0.52 0.21 -0.80%
P/EPS 4.25 25.00 4.89 25.77 39.17 13.42 1.48 19.21%
EY 23.55 4.00 20.44 3.88 2.55 7.45 67.73 -16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.22 -
P/NAPS 0.58 0.62 1.09 0.98 0.74 1.22 0.50 2.50%

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