[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 127.64%
YoY- -13.1%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 175,953 134,545 68,173 185,417 130,802 77,925 31,086 216.60%
PBT 16,400 15,899 7,058 7,045 2,825 2,003 546 860.30%
Tax -4,591 -4,340 -1,800 -1,905 -567 -180 270 -
NP 11,809 11,559 5,258 5,140 2,258 1,823 816 490.97%
-
NP to SH 11,809 11,559 5,258 5,140 2,258 1,823 816 490.97%
-
Tax Rate 27.99% 27.30% 25.50% 27.04% 20.07% 8.99% -49.45% -
Total Cost 164,144 122,986 62,915 180,277 128,544 76,102 30,270 207.70%
-
Net Worth 98,603 98,003 94,148 88,788 85,765 85,668 85,604 9.85%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,172 - - - -
Div Payout % - - - 61.73% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 98,603 98,003 94,148 88,788 85,765 85,668 85,604 9.85%
NOSH 127,526 127,161 127,004 126,913 126,853 127,482 125,538 1.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.71% 8.59% 7.71% 2.77% 1.73% 2.34% 2.62% -
ROE 11.98% 11.79% 5.58% 5.79% 2.63% 2.13% 0.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 137.97 105.81 53.68 146.10 103.11 61.13 24.76 213.32%
EPS 9.26 9.09 4.14 4.05 1.78 1.43 0.65 484.83%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.7732 0.7707 0.7413 0.6996 0.6761 0.672 0.6819 8.71%
Adjusted Per Share Value based on latest NOSH - 126,960
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 109.34 83.61 42.36 115.22 81.28 48.42 19.32 216.57%
EPS 7.34 7.18 3.27 3.19 1.40 1.13 0.51 488.80%
DPS 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
NAPS 0.6127 0.609 0.585 0.5517 0.5329 0.5323 0.5319 9.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.57 0.52 0.56 0.62 0.68 0.59 -
P/RPS 0.34 0.54 0.97 0.38 0.60 1.11 2.38 -72.57%
P/EPS 5.08 6.27 12.56 13.83 34.83 47.55 90.77 -85.29%
EY 19.70 15.95 7.96 7.23 2.87 2.10 1.10 580.92%
DY 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.70 0.80 0.92 1.01 0.87 -21.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 -
Price 0.32 0.56 0.81 0.57 0.59 0.61 0.67 -
P/RPS 0.23 0.53 1.51 0.39 0.57 1.00 2.71 -80.60%
P/EPS 3.46 6.16 19.57 14.07 33.15 42.66 103.08 -89.52%
EY 28.94 16.23 5.11 7.11 3.02 2.34 0.97 856.01%
DY 0.00 0.00 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 0.41 0.73 1.09 0.81 0.87 0.91 0.98 -43.97%

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