[LSTEEL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -39.47%
YoY- -71.04%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 230,568 175,264 171,553 180,310 153,034 96,238 78,538 19.64%
PBT 20,621 3,938 1,539 5,794 23,466 10,335 8,689 15.47%
Tax -5,929 -189 -2,323 -50 -3,629 -814 -2,076 19.09%
NP 14,692 3,749 -784 5,744 19,837 9,521 6,613 14.21%
-
NP to SH 14,692 3,749 -784 5,744 19,837 9,521 6,613 14.21%
-
Tax Rate 28.75% 4.80% 150.94% 0.86% 15.46% 7.88% 23.89% -
Total Cost 215,876 171,515 172,337 174,566 133,197 86,717 71,925 20.08%
-
Net Worth 96,649 86,699 83,134 83,582 80,475 61,415 54,416 10.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,174 3,161 1,574 3,141 2,047 1,999 - -
Div Payout % 21.60% 84.32% 0.00% 54.70% 10.32% 21.00% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 96,649 86,699 83,134 83,582 80,475 61,415 54,416 10.03%
NOSH 124,999 128,235 125,523 124,583 41,701 40,487 40,011 20.88%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.37% 2.14% -0.46% 3.19% 12.96% 9.89% 8.42% -
ROE 15.20% 4.32% -0.94% 6.87% 24.65% 15.50% 12.15% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 184.45 136.67 136.67 144.73 366.98 237.70 196.29 -1.03%
EPS 11.75 2.92 -0.62 4.61 47.57 23.52 16.53 -5.52%
DPS 2.50 2.47 1.25 2.50 4.91 5.00 0.00 -
NAPS 0.7732 0.6761 0.6623 0.6709 1.9298 1.5169 1.36 -8.97%
Adjusted Per Share Value based on latest NOSH - 124,583
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 143.27 108.91 106.60 112.04 95.09 59.80 48.80 19.64%
EPS 9.13 2.33 -0.49 3.57 12.33 5.92 4.11 14.21%
DPS 1.97 1.96 0.98 1.95 1.27 1.24 0.00 -
NAPS 0.6006 0.5388 0.5166 0.5194 0.5001 0.3816 0.3381 10.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.62 0.46 0.51 0.81 0.47 0.28 -
P/RPS 0.25 0.45 0.34 0.35 0.22 0.20 0.14 10.13%
P/EPS 4.00 21.21 -73.65 11.06 1.70 2.00 1.69 15.42%
EY 25.01 4.72 -1.36 9.04 58.73 50.03 59.03 -13.32%
DY 5.32 3.98 2.72 4.90 6.06 10.64 0.00 -
P/NAPS 0.61 0.92 0.69 0.76 0.42 0.31 0.21 19.43%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 21/11/07 20/11/06 31/10/05 27/10/04 21/11/03 13/01/03 -
Price 0.32 0.59 0.43 0.41 0.82 0.52 0.30 -
P/RPS 0.17 0.43 0.31 0.28 0.22 0.22 0.15 2.10%
P/EPS 2.72 20.18 -68.85 8.89 1.72 2.21 1.82 6.91%
EY 36.73 4.96 -1.45 11.25 58.01 45.22 55.09 -6.52%
DY 7.81 4.18 2.91 6.10 5.99 9.62 0.00 -
P/NAPS 0.41 0.87 0.65 0.61 0.42 0.34 0.22 10.92%

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