[LSTEEL] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -134.63%
YoY- -111.81%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 231,610 185,417 187,145 160,952 172,919 100,383 87,893 17.50%
PBT 1,417 7,045 6,980 -814 19,260 14,180 11,142 -29.06%
Tax -832 -1,905 -1,066 -1,175 -2,421 -1,874 -2,006 -13.63%
NP 585 5,140 5,914 -1,989 16,839 12,306 9,136 -36.72%
-
NP to SH 585 5,140 5,914 -1,989 16,839 12,306 9,136 -36.72%
-
Tax Rate 58.72% 27.04% 15.27% - 12.57% 13.22% 18.00% -
Total Cost 231,025 180,277 181,231 162,941 156,080 88,077 78,757 19.62%
-
Net Worth 87,790 88,821 85,448 79,562 82,805 67,294 57,179 7.40%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 3,174 3,161 1,574 5,189 - 1,999 -
Div Payout % - 61.75% 53.45% 0.00% 30.82% - 21.88% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 87,790 88,821 85,448 79,562 82,805 67,294 57,179 7.40%
NOSH 127,993 126,960 126,440 125,989 125,671 40,767 39,985 21.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.25% 2.77% 3.16% -1.24% 9.74% 12.26% 10.39% -
ROE 0.67% 5.79% 6.92% -2.50% 20.34% 18.29% 15.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 180.96 146.04 148.01 127.75 137.60 246.23 219.81 -3.18%
EPS 0.46 4.05 4.68 -1.58 13.40 30.19 22.85 -47.81%
DPS 0.00 2.50 2.50 1.25 4.13 0.00 5.00 -
NAPS 0.6859 0.6996 0.6758 0.6315 0.6589 1.6507 1.43 -11.51%
Adjusted Per Share Value based on latest NOSH - 125,989
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 149.76 119.89 121.01 104.07 111.81 64.91 56.83 17.50%
EPS 0.38 3.32 3.82 -1.29 10.89 7.96 5.91 -36.67%
DPS 0.00 2.05 2.04 1.02 3.36 0.00 1.29 -
NAPS 0.5676 0.5743 0.5525 0.5144 0.5354 0.4351 0.3697 7.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.31 0.56 0.47 0.42 1.12 0.60 0.28 -
P/RPS 0.17 0.38 0.32 0.33 0.81 0.24 0.13 4.56%
P/EPS 67.83 13.83 10.05 -26.60 8.36 1.99 1.23 94.97%
EY 1.47 7.23 9.95 -3.76 11.96 50.31 81.60 -48.76%
DY 0.00 4.46 5.32 2.98 3.69 0.00 17.86 -
P/NAPS 0.45 0.80 0.70 0.67 1.70 0.36 0.20 14.45%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 27/02/07 23/02/06 22/02/05 25/02/04 27/02/03 -
Price 0.28 0.57 0.64 0.43 1.07 0.82 0.28 -
P/RPS 0.15 0.39 0.43 0.34 0.78 0.33 0.13 2.41%
P/EPS 61.26 14.08 13.68 -27.24 7.99 2.72 1.23 91.69%
EY 1.63 7.10 7.31 -3.67 12.52 36.81 81.60 -47.87%
DY 0.00 4.39 3.91 2.91 3.86 0.00 17.86 -
P/NAPS 0.41 0.81 0.95 0.68 1.62 0.50 0.20 12.69%

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