[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

LSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	389,578	417,913	309,220	294,832	231,597	234,604	269,090	27.89%
YoY %	-6.78%	35.15%	4.88%	27.30%	-1.28%	-12.82%	-	-
Horiz. %	144.78%	155.31%	114.91%	109.57%	86.07%	87.18%	100.00%	-
PBT	11,394	15,669	5,782	2,208	1,240	21,866	31,798	-49.45%
YoY %	-27.28%	171.00%	161.87%	78.06%	-94.33%	-31.23%	-	-
Horiz. %	35.83%	49.28%	18.18%	6.94%	3.90%	68.77%	100.00%	-
Tax	-2,352	-2,024	-400	0	-637	-6,121	-8,680	-58.02%
YoY %	-16.21%	-406.00%	0.00%	0.00%	89.59%	29.48%	-	-
Horiz. %	27.10%	23.32%	4.61%	0.00%	7.34%	70.52%	100.00%	-
NP	9,042	13,645	5,382	2,208	603	15,745	23,118	-46.42%
YoY %	-33.73%	153.53%	143.75%	266.17%	-96.17%	-31.89%	-	-
Horiz. %	39.11%	59.02%	23.28%	9.55%	2.61%	68.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,053	13,648	5,386	2,208	603	15,745	23,118	-46.38%
YoY %	-33.67%	153.40%	143.93%	266.17%	-96.17%	-31.89%	-	-
Horiz. %	39.16%	59.04%	23.30%	9.55%	2.61%	68.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	12.92%	6.92%	0.00%	51.37%	27.99%	27.30%	-
YoY %	59.75%	86.71%	0.00%	0.00%	83.53%	2.53%	-	-
Horiz. %	75.60%	47.33%	25.35%	0.00%	188.17%	102.53%	100.00%	-
Total Cost	380,536	404,268	303,838	292,624	230,994	218,858	245,972	33.65%
YoY %	-5.87%	33.05%	3.83%	26.68%	5.55%	-11.02%	-	-
Horiz. %	154.71%	164.36%	123.53%	118.97%	93.91%	88.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,754	94,968	90,702	88,628	87,092	98,603	98,003	-2.90%
YoY %	-1.28%	4.70%	2.34%	1.76%	-11.67%	0.61%	-	-
Horiz. %	95.66%	96.90%	92.55%	90.43%	88.87%	100.61%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	3,201	4,270	6,411	-	-	-	-	-
YoY %	-25.04%	-33.40%	0.00%	-	-	-	-	-
Horiz. %	49.93%	66.60%	100.00%	-	-	-	-	-
Div Payout %	35.36%	31.29%	119.05%	-	-	-	-	-
YoY %	13.01%	-73.72%	0.00%	-	-	-	-	-
Horiz. %	29.70%	26.28%	100.00%	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	93,754	94,968	90,702	88,628	87,092	98,603	98,003	-2.90%
YoY %	-1.28%	4.70%	2.34%	1.76%	-11.67%	0.61%	-	-
Horiz. %	95.66%	96.90%	92.55%	90.43%	88.87%	100.61%	100.00%	-
NOSH	128,062	128,110	128,238	128,372	126,956	127,526	127,161	0.47%
YoY %	-0.04%	-0.10%	-0.10%	1.12%	-0.45%	0.29%	-	-
Horiz. %	100.71%	100.75%	100.85%	100.95%	99.84%	100.29%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	2.32%	3.27%	1.74%	0.75%	0.26%	6.71%	8.59%	-
YoY %	-29.05%	87.93%	132.00%	188.46%	-96.13%	-21.89%	-	-
Horiz. %	27.01%	38.07%	20.26%	8.73%	3.03%	78.11%	100.00%	-
ROE	9.66%	14.37%	5.94%	2.49%	0.69%	15.97%	23.59%	-
YoY %	-32.78%	141.92%	138.55%	260.87%	-95.68%	-32.30%	-	-
Horiz. %	40.95%	60.92%	25.18%	10.56%	2.92%	67.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	304.21	326.21	241.13	229.67	182.42	183.96	211.61	27.29%
YoY %	-6.74%	35.28%	4.99%	25.90%	-0.84%	-13.07%	-	-
Horiz. %	143.76%	154.16%	113.95%	108.53%	86.21%	86.93%	100.00%	-
EPS	7.07	10.65	4.20	1.72	0.47	12.35	18.18	-46.62%
YoY %	-33.62%	153.57%	144.19%	265.96%	-96.19%	-32.07%	-	-
Horiz. %	38.89%	58.58%	23.10%	9.46%	2.59%	67.93%	100.00%	-
DPS	2.50	3.33	5.00	0.00	0.00	0.00	0.00	-
YoY %	-24.92%	-33.40%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	66.60%	100.00%	-	-	-	-	-
NAPS	0.7321	0.7413	0.7073	0.6904	0.686	0.7732	0.7707	-3.35%
YoY %	-1.24%	4.81%	2.45%	0.64%	-11.28%	0.32%	-	-
Horiz. %	94.99%	96.19%	91.77%	89.58%	89.01%	100.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 128,372
RPS	242.08	259.69	192.15	183.21	143.91	145.78	167.21	27.89%
YoY %	-6.78%	35.15%	4.88%	27.31%	-1.28%	-12.82%	-	-
Horiz. %	144.78%	155.31%	114.92%	109.57%	86.07%	87.18%	100.00%	-
EPS	5.63	8.48	3.35	1.37	0.37	9.78	14.37	-46.36%
YoY %	-33.61%	153.13%	144.53%	270.27%	-96.22%	-31.94%	-	-
Horiz. %	39.18%	59.01%	23.31%	9.53%	2.57%	68.06%	100.00%	-
DPS	1.99	2.65	3.98	0.00	0.00	0.00	0.00	-
YoY %	-24.91%	-33.42%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	66.58%	100.00%	-	-	-	-	-
NAPS	0.5826	0.5901	0.5636	0.5507	0.5412	0.6127	0.609	-2.90%
YoY %	-1.27%	4.70%	2.34%	1.76%	-11.67%	0.61%	-	-
Horiz. %	95.67%	96.90%	92.55%	90.43%	88.87%	100.61%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	23.08%	-23.53%	13.33%	-11.76%	-34.62%	-3.70%	-	-
Horiz. %	59.26%	48.15%	62.96%	55.56%	62.96%	96.30%	100.00%	-
P/EPS	7.07	4.13	9.76	19.77	65.27	3.81	3.14	71.53%
YoY %	71.19%	-57.68%	-50.63%	-69.71%	1,613.12%	21.34%	-	-
Horiz. %	225.16%	131.53%	310.83%	629.62%	2,078.66%	121.34%	100.00%	-
EY	14.14	24.21	10.24	5.06	1.53	26.27	31.89	-41.76%
YoY %	-41.59%	136.43%	102.37%	230.72%	-94.18%	-17.62%	-	-
Horiz. %	44.34%	75.92%	32.11%	15.87%	4.80%	82.38%	100.00%	-
DY	5.00	7.58	12.20	0.00	0.00	0.00	0.00	-
YoY %	-34.04%	-37.87%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.98%	62.13%	100.00%	-	-	-	-	-
P/NAPS	0.68	0.59	0.58	0.49	0.45	0.61	0.74	-5.46%
YoY %	15.25%	1.72%	18.37%	8.89%	-26.23%	-17.57%	-	-
Horiz. %	91.89%	79.73%	78.38%	66.22%	60.81%	82.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	30.77%	-31.58%	0.00%	26.67%	-11.76%	-34.62%	-	-
Horiz. %	65.38%	50.00%	73.08%	73.08%	57.69%	65.38%	100.00%	-
P/EPS	7.36	4.13	11.19	25.00	58.95	2.59	3.08	78.45%
YoY %	78.21%	-63.09%	-55.24%	-57.59%	2,176.06%	-15.91%	-	-
Horiz. %	238.96%	134.09%	363.31%	811.69%	1,913.96%	84.09%	100.00%	-
EY	13.59	24.21	8.94	4.00	1.70	38.58	32.46	-43.94%
YoY %	-43.87%	170.81%	123.50%	135.29%	-95.59%	18.85%	-	-
Horiz. %	41.87%	74.58%	27.54%	12.32%	5.24%	118.85%	100.00%	-
DY	4.81	7.58	10.64	0.00	0.00	0.00	0.00	-
YoY %	-36.54%	-28.76%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	45.21%	71.24%	100.00%	-	-	-	-	-
P/NAPS	0.71	0.59	0.66	0.62	0.41	0.41	0.73	-1.82%
YoY %	20.34%	-10.61%	6.45%	51.22%	0.00%	-43.84%	-	-
Horiz. %	97.26%	80.82%	90.41%	84.93%	56.16%	56.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos