[LSTEEL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 43.64%
YoY- 488.95%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 185,432 223,760 241,168 275,812 294,832 272,692 124,344 6.88%
PBT 12,668 -1,136 5,276 15,416 2,208 28,232 2,184 34.00%
Tax 0 0 -460 -2,564 0 -7,200 1,080 -
NP 12,668 -1,136 4,816 12,852 2,208 21,032 3,264 25.33%
-
NP to SH 13,076 -932 4,664 13,004 2,208 21,032 3,264 25.99%
-
Tax Rate 0.00% - 8.72% 16.63% 0.00% 25.50% -49.45% -
Total Cost 172,764 224,896 236,352 262,960 292,624 251,660 121,080 6.09%
-
Net Worth 120,504 95,788 93,760 95,145 88,628 94,148 85,604 5.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 120,504 95,788 93,760 95,145 88,628 94,148 85,604 5.85%
NOSH 128,196 129,444 120,206 125,521 128,372 127,004 125,538 0.34%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.83% -0.51% 2.00% 4.66% 0.75% 7.71% 2.62% -
ROE 10.85% -0.97% 4.97% 13.67% 2.49% 22.34% 3.81% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 144.65 172.86 200.63 219.73 229.67 214.71 99.05 6.50%
EPS 10.20 -0.72 3.88 10.36 1.72 16.56 2.60 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.74 0.78 0.758 0.6904 0.7413 0.6819 5.49%
Adjusted Per Share Value based on latest NOSH - 125,521
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 115.23 139.04 149.86 171.39 183.21 169.45 77.27 6.88%
EPS 8.13 -0.58 2.90 8.08 1.37 13.07 2.03 25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7488 0.5952 0.5826 0.5912 0.5507 0.585 0.5319 5.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.26 0.35 0.47 0.47 0.34 0.52 0.59 -
P/RPS 0.18 0.20 0.23 0.21 0.15 0.24 0.60 -18.16%
P/EPS 2.55 -48.61 12.11 4.54 19.77 3.14 22.69 -30.50%
EY 39.23 -2.06 8.26 22.04 5.06 31.85 4.41 43.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.47 0.60 0.62 0.49 0.70 0.87 -17.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 31/05/12 30/05/11 27/05/10 26/05/09 29/05/08 28/05/07 -
Price 0.29 0.31 0.44 0.44 0.43 0.81 0.67 -
P/RPS 0.20 0.18 0.22 0.20 0.19 0.38 0.68 -18.43%
P/EPS 2.84 -43.06 11.34 4.25 25.00 4.89 25.77 -30.73%
EY 35.17 -2.32 8.82 23.55 4.00 20.44 3.88 44.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.56 0.58 0.62 1.09 0.98 -17.44%

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