[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 43.64%
YoY- 488.95%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 216,713 206,252 240,604 275,812 389,578 417,913 309,220 -21.04%
PBT 4,113 5,306 7,892 15,416 11,394 15,669 5,782 -20.26%
Tax 1,193 1,542 -1,200 -2,564 -2,352 -2,024 -400 -
NP 5,306 6,849 6,692 12,852 9,042 13,645 5,382 -0.94%
-
NP to SH 5,265 6,900 6,766 13,004 9,053 13,648 5,386 -1.49%
-
Tax Rate -29.01% -29.06% 15.21% 16.63% 20.64% 12.92% 6.92% -
Total Cost 211,407 199,402 233,912 262,960 380,536 404,268 303,838 -21.42%
-
Net Worth 98,634 100,371 98,275 95,145 93,754 94,968 90,702 5.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,202 - - - 3,201 4,270 6,411 -36.97%
Div Payout % 60.82% - - - 35.36% 31.29% 119.05% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 98,634 100,371 98,275 95,145 93,754 94,968 90,702 5.73%
NOSH 128,096 130,352 129,616 125,521 128,062 128,110 128,238 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.45% 3.32% 2.78% 4.66% 2.32% 3.27% 1.74% -
ROE 5.34% 6.87% 6.88% 13.67% 9.66% 14.37% 5.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.18 158.23 185.63 219.73 304.21 326.21 241.13 -20.99%
EPS 4.14 5.29 5.22 10.36 7.07 10.65 4.20 -0.95%
DPS 2.50 0.00 0.00 0.00 2.50 3.33 5.00 -36.92%
NAPS 0.77 0.77 0.7582 0.758 0.7321 0.7413 0.7073 5.80%
Adjusted Per Share Value based on latest NOSH - 125,521
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 135.07 128.55 149.96 171.90 242.80 260.46 192.72 -21.04%
EPS 3.28 4.30 4.22 8.10 5.64 8.51 3.36 -1.58%
DPS 2.00 0.00 0.00 0.00 2.00 2.66 4.00 -36.92%
NAPS 0.6147 0.6256 0.6125 0.593 0.5843 0.5919 0.5653 5.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.43 0.46 0.47 0.50 0.44 0.41 -
P/RPS 0.27 0.27 0.25 0.21 0.16 0.13 0.17 36.01%
P/EPS 10.95 8.12 8.81 4.54 7.07 4.13 9.76 7.94%
EY 9.13 12.31 11.35 22.04 14.14 24.21 10.24 -7.34%
DY 5.56 0.00 0.00 0.00 5.00 7.58 12.20 -40.69%
P/NAPS 0.58 0.56 0.61 0.62 0.68 0.59 0.58 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 -
Price 0.46 0.43 0.45 0.44 0.52 0.44 0.47 -
P/RPS 0.27 0.27 0.24 0.20 0.17 0.13 0.19 26.31%
P/EPS 11.19 8.12 8.62 4.25 7.36 4.13 11.19 0.00%
EY 8.94 12.31 11.60 23.55 13.59 24.21 8.94 0.00%
DY 5.43 0.00 0.00 0.00 4.81 7.58 10.64 -36.06%
P/NAPS 0.60 0.56 0.59 0.58 0.71 0.59 0.66 -6.14%

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