[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 266.17%
YoY- -89.5%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 389,578 417,913 309,220 294,832 231,597 234,604 269,090 27.89%
PBT 11,394 15,669 5,782 2,208 1,240 21,866 31,798 -49.45%
Tax -2,352 -2,024 -400 0 -637 -6,121 -8,680 -58.02%
NP 9,042 13,645 5,382 2,208 603 15,745 23,118 -46.42%
-
NP to SH 9,053 13,648 5,386 2,208 603 15,745 23,118 -46.38%
-
Tax Rate 20.64% 12.92% 6.92% 0.00% 51.37% 27.99% 27.30% -
Total Cost 380,536 404,268 303,838 292,624 230,994 218,858 245,972 33.65%
-
Net Worth 93,754 94,968 90,702 88,628 87,092 98,603 98,003 -2.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,201 4,270 6,411 - - - - -
Div Payout % 35.36% 31.29% 119.05% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 93,754 94,968 90,702 88,628 87,092 98,603 98,003 -2.90%
NOSH 128,062 128,110 128,238 128,372 126,956 127,526 127,161 0.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.32% 3.27% 1.74% 0.75% 0.26% 6.71% 8.59% -
ROE 9.66% 14.37% 5.94% 2.49% 0.69% 15.97% 23.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 304.21 326.21 241.13 229.67 182.42 183.96 211.61 27.29%
EPS 7.07 10.65 4.20 1.72 0.47 12.35 18.18 -46.62%
DPS 2.50 3.33 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.7321 0.7413 0.7073 0.6904 0.686 0.7732 0.7707 -3.35%
Adjusted Per Share Value based on latest NOSH - 128,372
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 251.90 270.22 199.94 190.64 149.75 151.69 173.99 27.89%
EPS 5.85 8.82 3.48 1.43 0.39 10.18 14.95 -46.40%
DPS 2.07 2.76 4.15 0.00 0.00 0.00 0.00 -
NAPS 0.6062 0.6141 0.5865 0.5731 0.5631 0.6376 0.6337 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.44 0.41 0.34 0.31 0.47 0.57 -
P/RPS 0.16 0.13 0.17 0.15 0.17 0.26 0.27 -29.38%
P/EPS 7.07 4.13 9.76 19.77 65.27 3.81 3.14 71.53%
EY 14.14 24.21 10.24 5.06 1.53 26.27 31.89 -41.76%
DY 5.00 7.58 12.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.58 0.49 0.45 0.61 0.74 -5.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 28/11/08 29/08/08 -
Price 0.52 0.44 0.47 0.43 0.28 0.32 0.56 -
P/RPS 0.17 0.13 0.19 0.19 0.15 0.17 0.26 -24.60%
P/EPS 7.36 4.13 11.19 25.00 58.95 2.59 3.08 78.45%
EY 13.59 24.21 8.94 4.00 1.70 38.58 32.46 -43.94%
DY 4.81 7.58 10.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.66 0.62 0.41 0.41 0.73 -1.82%

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