[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 153.4%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 240,604 275,812 389,578 417,913 309,220 294,832 231,597 2.58%
PBT 7,892 15,416 11,394 15,669 5,782 2,208 1,240 244.60%
Tax -1,200 -2,564 -2,352 -2,024 -400 0 -637 52.70%
NP 6,692 12,852 9,042 13,645 5,382 2,208 603 399.73%
-
NP to SH 6,766 13,004 9,053 13,648 5,386 2,208 603 403.42%
-
Tax Rate 15.21% 16.63% 20.64% 12.92% 6.92% 0.00% 51.37% -
Total Cost 233,912 262,960 380,536 404,268 303,838 292,624 230,994 0.84%
-
Net Worth 98,275 95,145 93,754 94,968 90,702 88,628 87,092 8.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,201 4,270 6,411 - - -
Div Payout % - - 35.36% 31.29% 119.05% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 98,275 95,145 93,754 94,968 90,702 88,628 87,092 8.41%
NOSH 129,616 125,521 128,062 128,110 128,238 128,372 126,956 1.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.78% 4.66% 2.32% 3.27% 1.74% 0.75% 0.26% -
ROE 6.88% 13.67% 9.66% 14.37% 5.94% 2.49% 0.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 185.63 219.73 304.21 326.21 241.13 229.67 182.42 1.17%
EPS 5.22 10.36 7.07 10.65 4.20 1.72 0.47 399.99%
DPS 0.00 0.00 2.50 3.33 5.00 0.00 0.00 -
NAPS 0.7582 0.758 0.7321 0.7413 0.7073 0.6904 0.686 6.91%
Adjusted Per Share Value based on latest NOSH - 128,064
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.57 178.34 251.90 270.22 199.94 190.64 149.75 2.58%
EPS 4.37 8.41 5.85 8.82 3.48 1.43 0.39 402.95%
DPS 0.00 0.00 2.07 2.76 4.15 0.00 0.00 -
NAPS 0.6354 0.6152 0.6062 0.6141 0.5865 0.5731 0.5631 8.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.47 0.50 0.44 0.41 0.34 0.31 -
P/RPS 0.25 0.21 0.16 0.13 0.17 0.15 0.17 29.40%
P/EPS 8.81 4.54 7.07 4.13 9.76 19.77 65.27 -73.78%
EY 11.35 22.04 14.14 24.21 10.24 5.06 1.53 281.76%
DY 0.00 0.00 5.00 7.58 12.20 0.00 0.00 -
P/NAPS 0.61 0.62 0.68 0.59 0.58 0.49 0.45 22.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 -
Price 0.45 0.44 0.52 0.44 0.47 0.43 0.28 -
P/RPS 0.24 0.20 0.17 0.13 0.19 0.19 0.15 36.91%
P/EPS 8.62 4.25 7.36 4.13 11.19 25.00 58.95 -72.34%
EY 11.60 23.55 13.59 24.21 8.94 4.00 1.70 261.02%
DY 0.00 0.00 4.81 7.58 10.64 0.00 0.00 -
P/NAPS 0.59 0.58 0.71 0.59 0.66 0.62 0.41 27.54%

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