[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.42%
YoY- -64.13%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 273,448 305,529 298,306 241,168 216,713 206,252 240,604 8.87%
PBT 2,877 4,453 6,530 5,276 4,113 5,306 7,892 -48.87%
Tax -4,368 -798 -1,120 -460 1,193 1,542 -1,200 136.07%
NP -1,491 3,654 5,410 4,816 5,306 6,849 6,692 -
-
NP to SH -1,573 3,604 5,334 4,664 5,265 6,900 6,766 -
-
Tax Rate 151.82% 17.92% 17.15% 8.72% -29.01% -29.06% 15.21% -
Total Cost 274,939 301,874 292,896 236,352 211,407 199,402 233,912 11.34%
-
Net Worth 94,848 97,158 98,454 93,760 98,634 100,371 98,275 -2.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 3,202 - - -
Div Payout % - - - - 60.82% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 94,848 97,158 98,454 93,760 98,634 100,371 98,275 -2.33%
NOSH 128,173 124,562 124,626 120,206 128,096 130,352 129,616 -0.74%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.55% 1.20% 1.81% 2.00% 2.45% 3.32% 2.78% -
ROE -1.66% 3.71% 5.42% 4.97% 5.34% 6.87% 6.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 213.34 245.28 239.36 200.63 169.18 158.23 185.63 9.69%
EPS -1.23 2.89 4.28 3.88 4.14 5.29 5.22 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.74 0.78 0.79 0.78 0.77 0.77 0.7582 -1.60%
Adjusted Per Share Value based on latest NOSH - 120,206
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 170.43 190.42 185.92 150.31 135.07 128.55 149.96 8.87%
EPS -0.98 2.25 3.32 2.91 3.28 4.30 4.22 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.5911 0.6055 0.6136 0.5844 0.6147 0.6256 0.6125 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.36 0.40 0.50 0.47 0.45 0.43 0.46 -
P/RPS 0.17 0.16 0.21 0.23 0.27 0.27 0.25 -22.61%
P/EPS -29.33 13.82 11.68 12.11 10.95 8.12 8.81 -
EY -3.41 7.23 8.56 8.26 9.13 12.31 11.35 -
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.49 0.51 0.63 0.60 0.58 0.56 0.61 -13.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 -
Price 0.40 0.40 0.385 0.44 0.46 0.43 0.45 -
P/RPS 0.19 0.16 0.16 0.22 0.27 0.27 0.24 -14.38%
P/EPS -32.59 13.82 9.00 11.34 11.19 8.12 8.62 -
EY -3.07 7.23 11.12 8.82 8.94 12.31 11.60 -
DY 0.00 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.54 0.51 0.49 0.56 0.60 0.56 0.59 -5.71%

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