[LSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 280.1%
YoY- -13.32%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 120,302 68,953 389,578 313,435 154,610 73,708 231,597 -35.45%
PBT 3,946 3,854 11,394 11,752 2,891 552 1,240 116.80%
Tax -600 -641 -2,352 -1,518 -200 0 -637 -3.92%
NP 3,346 3,213 9,042 10,234 2,691 552 603 214.41%
-
NP to SH 3,383 3,251 9,053 10,236 2,693 552 603 216.73%
-
Tax Rate 15.21% 16.63% 20.64% 12.92% 6.92% 0.00% 51.37% -
Total Cost 116,956 65,740 380,536 303,201 151,919 73,156 230,994 -36.55%
-
Net Worth 98,275 95,145 93,754 94,968 90,702 88,628 87,092 8.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,201 3,202 3,205 - - -
Div Payout % - - 35.36% 31.29% 119.05% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 98,275 95,145 93,754 94,968 90,702 88,628 87,092 8.41%
NOSH 129,616 125,521 128,062 128,110 128,238 128,372 126,956 1.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.78% 4.66% 2.32% 3.27% 1.74% 0.75% 0.26% -
ROE 3.44% 3.42% 9.66% 10.78% 2.97% 0.62% 0.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 92.81 54.93 304.21 244.66 120.56 57.42 182.42 -36.34%
EPS 2.61 2.59 7.07 7.99 2.10 0.43 0.47 214.57%
DPS 0.00 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.7582 0.758 0.7321 0.7413 0.7073 0.6904 0.686 6.91%
Adjusted Per Share Value based on latest NOSH - 128,064
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.79 44.58 251.90 202.66 99.97 47.66 149.75 -35.45%
EPS 2.19 2.10 5.85 6.62 1.74 0.36 0.39 216.92%
DPS 0.00 0.00 2.07 2.07 2.07 0.00 0.00 -
NAPS 0.6354 0.6152 0.6062 0.6141 0.5865 0.5731 0.5631 8.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.47 0.50 0.44 0.41 0.34 0.31 -
P/RPS 0.50 0.86 0.16 0.18 0.34 0.59 0.17 105.68%
P/EPS 17.62 18.15 7.07 5.51 19.52 79.07 65.27 -58.33%
EY 5.67 5.51 14.14 18.16 5.12 1.26 1.53 140.05%
DY 0.00 0.00 5.00 5.68 6.10 0.00 0.00 -
P/NAPS 0.61 0.62 0.68 0.59 0.58 0.49 0.45 22.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 -
Price 0.45 0.44 0.52 0.44 0.47 0.43 0.28 -
P/RPS 0.48 0.80 0.17 0.18 0.39 0.75 0.15 117.61%
P/EPS 17.24 16.99 7.36 5.51 22.38 100.00 58.95 -56.03%
EY 5.80 5.89 13.59 18.16 4.47 1.00 1.70 127.14%
DY 0.00 0.00 4.81 5.68 5.32 0.00 0.00 -
P/NAPS 0.59 0.58 0.71 0.59 0.66 0.62 0.41 27.54%

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