[LSTEEL] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
18-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 734.68%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 154,610 134,545 77,925 98,177 100,176 72,468 47,963 21.51%
PBT 2,891 15,899 2,003 4,199 4,435 13,162 5,235 -9.41%
Tax -200 -4,340 -180 -1,094 -681 -2,060 -611 -16.96%
NP 2,691 11,559 1,823 3,105 3,754 11,102 4,624 -8.61%
-
NP to SH 2,693 11,559 1,823 3,105 3,754 11,102 4,624 -8.60%
-
Tax Rate 6.92% 27.30% 8.99% 26.05% 15.36% 15.65% 11.67% -
Total Cost 151,919 122,986 76,102 95,072 96,422 61,366 43,339 23.22%
-
Net Worth 90,702 98,003 85,668 81,774 84,817 76,371 61,199 6.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,205 - - - - 2,059 - -
Div Payout % 119.05% - - - - 18.55% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 90,702 98,003 85,668 81,774 84,817 76,371 61,199 6.77%
NOSH 128,238 127,161 127,482 125,748 125,973 41,194 39,999 21.40%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.74% 8.59% 2.34% 3.16% 3.75% 15.32% 9.64% -
ROE 2.97% 11.79% 2.13% 3.80% 4.43% 14.54% 7.56% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 120.56 105.81 61.13 78.07 79.52 175.92 119.91 0.09%
EPS 2.10 9.09 1.43 2.47 2.98 26.95 11.56 -24.72%
DPS 2.50 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.7073 0.7707 0.672 0.6503 0.6733 1.8539 1.53 -12.05%
Adjusted Per Share Value based on latest NOSH - 125,990
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 96.07 83.61 48.42 61.01 62.25 45.03 29.80 21.52%
EPS 1.67 7.18 1.13 1.93 2.33 6.90 2.87 -8.62%
DPS 1.99 0.00 0.00 0.00 0.00 1.28 0.00 -
NAPS 0.5636 0.609 0.5323 0.5081 0.5271 0.4746 0.3803 6.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.57 0.68 0.48 0.63 0.79 0.42 -
P/RPS 0.34 0.54 1.11 0.61 0.79 0.45 0.35 -0.48%
P/EPS 19.52 6.27 47.55 19.44 21.14 2.93 3.63 32.32%
EY 5.12 15.95 2.10 5.14 4.73 34.11 27.52 -24.42%
DY 6.10 0.00 0.00 0.00 0.00 6.33 0.00 -
P/NAPS 0.58 0.74 1.01 0.74 0.94 0.43 0.27 13.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 02/09/09 29/08/08 24/08/07 18/09/06 15/08/05 25/08/04 25/08/03 -
Price 0.47 0.56 0.61 0.46 0.58 0.79 0.52 -
P/RPS 0.39 0.53 1.00 0.59 0.73 0.45 0.43 -1.61%
P/EPS 22.38 6.16 42.66 18.63 19.46 2.93 4.50 30.61%
EY 4.47 16.23 2.34 5.37 5.14 34.11 22.23 -23.44%
DY 5.32 0.00 0.00 0.00 0.00 6.33 0.00 -
P/NAPS 0.66 0.73 0.91 0.71 0.86 0.43 0.34 11.67%

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