[LSTEEL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 109.75%
YoY- 108.37%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 167,350 153,677 234,680 258,659 283,337 275,287 216,713 -4.21%
PBT 7,575 -5,697 -14,662 2,448 -11,183 3,958 4,439 9.30%
Tax -1,044 2,196 2,654 -1,938 497 -5,852 1,108 -
NP 6,531 -3,501 -12,008 510 -10,686 -1,894 5,547 2.75%
-
NP to SH 9,701 -3,475 -12,855 865 -10,340 -1,856 5,585 9.62%
-
Tax Rate 13.78% - - 79.17% - 147.85% -24.96% -
Total Cost 160,819 157,178 246,688 258,149 294,023 277,181 211,166 -4.43%
-
Net Worth 131,181 12,310,588 120,402 116,881 116,529 94,702 98,950 4.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,203 -
Div Payout % - - - - - - 57.35% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,181 12,310,588 120,402 116,881 116,529 94,702 98,950 4.80%
NOSH 127,361 128,235 128,087 128,441 128,054 127,976 128,125 -0.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.90% -2.28% -5.12% 0.20% -3.77% -0.69% 2.56% -
ROE 7.40% -0.03% -10.68% 0.74% -8.87% -1.96% 5.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 131.40 119.84 183.22 201.38 221.26 215.11 169.14 -4.11%
EPS 7.62 -2.71 -10.04 0.67 -8.07 -1.45 4.36 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.03 96.00 0.94 0.91 0.91 0.74 0.7723 4.91%
Adjusted Per Share Value based on latest NOSH - 128,441
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 108.21 99.37 151.74 167.25 183.20 178.00 140.12 -4.21%
EPS 6.27 -2.25 -8.31 0.56 -6.69 -1.20 3.61 9.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
NAPS 0.8482 79.599 0.7785 0.7557 0.7535 0.6123 0.6398 4.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.165 0.275 0.30 0.32 0.36 0.45 -
P/RPS 0.30 0.14 0.15 0.15 0.14 0.17 0.27 1.76%
P/EPS 5.25 -6.09 -2.74 44.55 -3.96 -24.82 10.32 -10.64%
EY 19.04 -16.42 -36.49 2.24 -25.23 -4.03 9.69 11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.39 0.00 0.29 0.33 0.35 0.49 0.58 -6.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.53 0.16 0.26 0.30 0.28 0.40 0.46 -
P/RPS 0.40 0.13 0.14 0.15 0.13 0.19 0.27 6.76%
P/EPS 6.96 -5.90 -2.59 44.55 -3.47 -27.58 10.55 -6.69%
EY 14.37 -16.94 -38.60 2.24 -28.84 -3.63 9.48 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
P/NAPS 0.51 0.00 0.28 0.33 0.31 0.54 0.60 -2.66%

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