[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
02-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 143.93%
YoY- -76.7%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 275,812 389,578 417,913 309,220 294,832 231,597 234,604 11.40%
PBT 15,416 11,394 15,669 5,782 2,208 1,240 21,866 -20.80%
Tax -2,564 -2,352 -2,024 -400 0 -637 -6,121 -44.04%
NP 12,852 9,042 13,645 5,382 2,208 603 15,745 -12.66%
-
NP to SH 13,004 9,053 13,648 5,386 2,208 603 15,745 -11.98%
-
Tax Rate 16.63% 20.64% 12.92% 6.92% 0.00% 51.37% 27.99% -
Total Cost 262,960 380,536 404,268 303,838 292,624 230,994 218,858 13.03%
-
Net Worth 95,145 93,754 94,968 90,702 88,628 87,092 98,603 -2.35%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,201 4,270 6,411 - - - -
Div Payout % - 35.36% 31.29% 119.05% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 95,145 93,754 94,968 90,702 88,628 87,092 98,603 -2.35%
NOSH 125,521 128,062 128,110 128,238 128,372 126,956 127,526 -1.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.66% 2.32% 3.27% 1.74% 0.75% 0.26% 6.71% -
ROE 13.67% 9.66% 14.37% 5.94% 2.49% 0.69% 15.97% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 219.73 304.21 326.21 241.13 229.67 182.42 183.96 12.58%
EPS 10.36 7.07 10.65 4.20 1.72 0.47 12.35 -11.06%
DPS 0.00 2.50 3.33 5.00 0.00 0.00 0.00 -
NAPS 0.758 0.7321 0.7413 0.7073 0.6904 0.686 0.7732 -1.31%
Adjusted Per Share Value based on latest NOSH - 128,203
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 178.34 251.90 270.22 199.94 190.64 149.75 151.69 11.40%
EPS 8.41 5.85 8.82 3.48 1.43 0.39 10.18 -11.96%
DPS 0.00 2.07 2.76 4.15 0.00 0.00 0.00 -
NAPS 0.6152 0.6062 0.6141 0.5865 0.5731 0.5631 0.6376 -2.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.47 0.50 0.44 0.41 0.34 0.31 0.47 -
P/RPS 0.21 0.16 0.13 0.17 0.15 0.17 0.26 -13.28%
P/EPS 4.54 7.07 4.13 9.76 19.77 65.27 3.81 12.40%
EY 22.04 14.14 24.21 10.24 5.06 1.53 26.27 -11.05%
DY 0.00 5.00 7.58 12.20 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.59 0.58 0.49 0.45 0.61 1.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 28/11/08 -
Price 0.44 0.52 0.44 0.47 0.43 0.28 0.32 -
P/RPS 0.20 0.17 0.13 0.19 0.19 0.15 0.17 11.45%
P/EPS 4.25 7.36 4.13 11.19 25.00 58.95 2.59 39.16%
EY 23.55 13.59 24.21 8.94 4.00 1.70 38.58 -28.06%
DY 0.00 4.81 7.58 10.64 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.59 0.66 0.62 0.41 0.41 26.04%

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