[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -23.7%
YoY- -41.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 305,529 298,306 241,168 216,713 206,252 240,604 275,812 7.05%
PBT 4,453 6,530 5,276 4,113 5,306 7,892 15,416 -56.26%
Tax -798 -1,120 -460 1,193 1,542 -1,200 -2,564 -54.04%
NP 3,654 5,410 4,816 5,306 6,849 6,692 12,852 -56.72%
-
NP to SH 3,604 5,334 4,664 5,265 6,900 6,766 13,004 -57.45%
-
Tax Rate 17.92% 17.15% 8.72% -29.01% -29.06% 15.21% 16.63% -
Total Cost 301,874 292,896 236,352 211,407 199,402 233,912 262,960 9.62%
-
Net Worth 97,158 98,454 93,760 98,634 100,371 98,275 95,145 1.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,202 - - - -
Div Payout % - - - 60.82% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,158 98,454 93,760 98,634 100,371 98,275 95,145 1.40%
NOSH 124,562 124,626 120,206 128,096 130,352 129,616 125,521 -0.50%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.20% 1.81% 2.00% 2.45% 3.32% 2.78% 4.66% -
ROE 3.71% 5.42% 4.97% 5.34% 6.87% 6.88% 13.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 245.28 239.36 200.63 169.18 158.23 185.63 219.73 7.60%
EPS 2.89 4.28 3.88 4.14 5.29 5.22 10.36 -57.27%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.78 0.77 0.77 0.7582 0.758 1.92%
Adjusted Per Share Value based on latest NOSH - 128,125
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 190.42 185.92 150.31 135.07 128.55 149.96 171.90 7.05%
EPS 2.25 3.32 2.91 3.28 4.30 4.22 8.10 -57.39%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.6055 0.6136 0.5844 0.6147 0.6256 0.6125 0.593 1.39%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.50 0.47 0.45 0.43 0.46 0.47 -
P/RPS 0.16 0.21 0.23 0.27 0.27 0.25 0.21 -16.56%
P/EPS 13.82 11.68 12.11 10.95 8.12 8.81 4.54 109.89%
EY 7.23 8.56 8.26 9.13 12.31 11.35 22.04 -52.40%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.60 0.58 0.56 0.61 0.62 -12.19%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 27/05/10 -
Price 0.40 0.385 0.44 0.46 0.43 0.45 0.44 -
P/RPS 0.16 0.16 0.22 0.27 0.27 0.24 0.20 -13.81%
P/EPS 13.82 9.00 11.34 11.19 8.12 8.62 4.25 119.33%
EY 7.23 11.12 8.82 8.94 12.31 11.60 23.55 -54.45%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.56 0.60 0.56 0.59 0.58 -8.20%

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