[LSTEEL] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.94%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 216,495 152,684 172,887 229,928 295,141 245,997 291,170 -4.81%
PBT 6,299 3,300 -13,429 -4,434 -9,807 2,169 3,799 8.78%
Tax -993 956 2,277 -1,377 571 -5,494 -648 7.36%
NP 5,306 4,256 -11,152 -5,811 -9,236 -3,325 3,151 9.06%
-
NP to SH 5,423 4,361 -11,979 -5,457 -8,874 -3,220 3,151 9.46%
-
Tax Rate 15.76% -28.97% - - - 253.30% 17.06% -
Total Cost 211,189 148,428 184,039 235,739 304,377 249,322 288,019 -5.03%
-
Net Worth 135,016 12,721,052 117,223 113,738 118,850 96,887 93,599 6.29%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - 3,203 -
Div Payout % - - - - - - 101.65% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 135,016 12,721,052 117,223 113,738 118,850 96,887 93,599 6.29%
NOSH 128,032 128,032 127,417 127,795 127,796 129,183 120,000 1.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.45% 2.79% -6.45% -2.53% -3.13% -1.35% 1.08% -
ROE 4.02% 0.03% -10.22% -4.80% -7.47% -3.32% 3.37% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 169.97 120.02 135.69 179.92 230.95 190.42 242.64 -5.75%
EPS 4.26 3.43 -9.40 -4.27 -6.94 -2.49 2.63 8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.06 100.00 0.92 0.89 0.93 0.75 0.78 5.24%
Adjusted Per Share Value based on latest NOSH - 127,795
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 139.98 98.72 111.79 148.67 190.84 159.06 188.27 -4.81%
EPS 3.51 2.82 -7.75 -3.53 -5.74 -2.08 2.04 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
NAPS 0.873 82.253 0.758 0.7354 0.7685 0.6265 0.6052 6.29%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.64 0.495 0.17 0.315 0.30 0.28 0.40 -
P/RPS 0.38 0.41 0.13 0.18 0.13 0.15 0.16 15.49%
P/EPS 15.03 14.44 -1.81 -7.38 -4.32 -11.23 15.23 -0.21%
EY 6.65 6.93 -55.30 -13.56 -23.15 -8.90 6.56 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.60 0.00 0.18 0.35 0.32 0.37 0.51 2.74%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 20/11/15 26/11/14 28/11/13 30/11/12 22/11/11 -
Price 0.70 0.40 0.20 0.30 0.29 0.30 0.40 -
P/RPS 0.41 0.33 0.15 0.17 0.13 0.16 0.16 16.96%
P/EPS 16.44 11.67 -2.13 -7.03 -4.18 -12.04 15.23 1.28%
EY 6.08 8.57 -47.01 -14.23 -23.94 -8.31 6.56 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.66 0.00 0.22 0.34 0.31 0.40 0.51 4.38%

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