[LSTEEL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1015.47%
YoY- 1447.69%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 283,337 275,287 216,713 388,893 231,610 185,417 187,145 7.15%
PBT -11,183 3,958 4,439 11,394 1,417 7,045 6,980 -
Tax 497 -5,852 1,108 -2,351 -832 -1,905 -1,066 -
NP -10,686 -1,894 5,547 9,043 585 5,140 5,914 -
-
NP to SH -10,340 -1,856 5,585 9,054 585 5,140 5,914 -
-
Tax Rate - 147.85% -24.96% 20.63% 58.72% 27.04% 15.27% -
Total Cost 294,023 277,181 211,166 379,850 231,025 180,277 181,231 8.39%
-
Net Worth 116,529 94,702 98,950 94,058 87,790 88,821 85,448 5.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,203 3,205 - 3,174 3,161 -
Div Payout % - - 57.35% 35.40% - 61.75% 53.45% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,529 94,702 98,950 94,058 87,790 88,821 85,448 5.30%
NOSH 128,054 127,976 128,125 128,478 127,993 126,960 126,440 0.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.77% -0.69% 2.56% 2.33% 0.25% 2.77% 3.16% -
ROE -8.87% -1.96% 5.64% 9.63% 0.67% 5.79% 6.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 221.26 215.11 169.14 302.69 180.96 146.04 148.01 6.92%
EPS -8.07 -1.45 4.36 7.05 0.46 4.05 4.68 -
DPS 0.00 0.00 2.50 2.50 0.00 2.50 2.50 -
NAPS 0.91 0.74 0.7723 0.7321 0.6859 0.6996 0.6758 5.07%
Adjusted Per Share Value based on latest NOSH - 128,478
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 183.20 178.00 140.12 251.45 149.76 119.89 121.01 7.14%
EPS -6.69 -1.20 3.61 5.85 0.38 3.32 3.82 -
DPS 0.00 0.00 2.07 2.07 0.00 2.05 2.04 -
NAPS 0.7535 0.6123 0.6398 0.6082 0.5676 0.5743 0.5525 5.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.32 0.36 0.45 0.50 0.31 0.56 0.47 -
P/RPS 0.14 0.17 0.27 0.17 0.17 0.38 0.32 -12.85%
P/EPS -3.96 -24.82 10.32 7.10 67.83 13.83 10.05 -
EY -25.23 -4.03 9.69 14.09 1.47 7.23 9.95 -
DY 0.00 0.00 5.56 5.00 0.00 4.46 5.32 -
P/NAPS 0.35 0.49 0.58 0.68 0.45 0.80 0.70 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.28 0.40 0.46 0.52 0.28 0.57 0.64 -
P/RPS 0.13 0.19 0.27 0.17 0.15 0.39 0.43 -18.06%
P/EPS -3.47 -27.58 10.55 7.38 61.26 14.08 13.68 -
EY -28.84 -3.63 9.48 13.55 1.63 7.10 7.31 -
DY 0.00 0.00 5.43 4.81 0.00 4.39 3.91 -
P/NAPS 0.31 0.54 0.60 0.71 0.41 0.81 0.95 -17.01%

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