[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.28%
YoY- 365.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 174,402 155,850 124,344 187,145 190,244 196,354 129,072 22.19%
PBT 3,766 4,006 2,184 6,980 7,822 8,398 1,780 64.73%
Tax -756 -360 1,080 -1,065 -1,924 -2,188 -292 88.44%
NP 3,010 3,646 3,264 5,915 5,898 6,210 1,488 59.87%
-
NP to SH 3,010 3,646 3,264 5,915 5,898 6,210 1,488 59.87%
-
Tax Rate 20.07% 8.99% -49.45% 15.26% 24.60% 26.05% 16.40% -
Total Cost 171,392 152,204 121,080 181,230 184,345 190,144 127,584 21.72%
-
Net Worth 85,765 85,668 85,604 85,064 83,476 81,774 78,727 5.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,146 - - - -
Div Payout % - - - 53.20% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 85,765 85,668 85,604 85,064 83,476 81,774 78,727 5.86%
NOSH 126,853 127,482 125,538 125,872 126,039 125,748 123,999 1.52%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.73% 2.34% 2.62% 3.16% 3.10% 3.16% 1.15% -
ROE 3.51% 4.26% 3.81% 6.95% 7.07% 7.59% 1.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 137.48 122.25 99.05 148.68 150.94 156.15 104.09 20.35%
EPS 2.37 2.86 2.60 4.70 4.68 4.94 1.20 57.34%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.6761 0.672 0.6819 0.6758 0.6623 0.6503 0.6349 4.27%
Adjusted Per Share Value based on latest NOSH - 126,440
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.70 97.13 77.50 116.64 118.57 122.38 80.44 22.20%
EPS 1.88 2.27 2.03 3.69 3.68 3.87 0.93 59.80%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 0.5345 0.5339 0.5335 0.5302 0.5203 0.5097 0.4907 5.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.68 0.59 0.47 0.46 0.48 0.42 -
P/RPS 0.45 0.56 0.60 0.32 0.30 0.31 0.40 8.16%
P/EPS 26.12 23.78 22.69 10.00 9.83 9.72 35.00 -17.70%
EY 3.83 4.21 4.41 10.00 10.17 10.29 2.86 21.47%
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 0.87 0.70 0.69 0.74 0.66 24.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 25/05/06 -
Price 0.59 0.61 0.67 0.64 0.43 0.46 0.47 -
P/RPS 0.43 0.50 0.68 0.43 0.28 0.29 0.45 -2.98%
P/EPS 24.86 21.33 25.77 13.62 9.19 9.31 39.17 -26.12%
EY 4.02 4.69 3.88 7.34 10.88 10.74 2.55 35.41%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.98 0.95 0.65 0.71 0.74 11.38%

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