[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -94.89%
YoY- -88.27%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 313,435 154,610 73,708 231,597 175,953 134,545 68,173 176.24%
PBT 11,752 2,891 552 1,240 16,400 15,899 7,058 40.43%
Tax -1,518 -200 0 -637 -4,591 -4,340 -1,800 -10.72%
NP 10,234 2,691 552 603 11,809 11,559 5,258 55.82%
-
NP to SH 10,236 2,693 552 603 11,809 11,559 5,258 55.84%
-
Tax Rate 12.92% 6.92% 0.00% 51.37% 27.99% 27.30% 25.50% -
Total Cost 303,201 151,919 73,156 230,994 164,144 122,986 62,915 185.03%
-
Net Worth 94,968 90,702 88,628 87,092 98,603 98,003 94,148 0.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,202 3,205 - - - - - -
Div Payout % 31.29% 119.05% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 94,968 90,702 88,628 87,092 98,603 98,003 94,148 0.57%
NOSH 128,110 128,238 128,372 126,956 127,526 127,161 127,004 0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.27% 1.74% 0.75% 0.26% 6.71% 8.59% 7.71% -
ROE 10.78% 2.97% 0.62% 0.69% 11.98% 11.79% 5.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 244.66 120.56 57.42 182.42 137.97 105.81 53.68 174.64%
EPS 7.99 2.10 0.43 0.47 9.26 9.09 4.14 54.94%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7073 0.6904 0.686 0.7732 0.7707 0.7413 0.00%
Adjusted Per Share Value based on latest NOSH - 127,993
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 195.35 96.36 45.94 144.34 109.66 83.85 42.49 176.23%
EPS 6.38 1.68 0.34 0.38 7.36 7.20 3.28 55.75%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5919 0.5653 0.5524 0.5428 0.6145 0.6108 0.5868 0.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.41 0.34 0.31 0.47 0.57 0.52 -
P/RPS 0.18 0.34 0.59 0.17 0.34 0.54 0.97 -67.43%
P/EPS 5.51 19.52 79.07 65.27 5.08 6.27 12.56 -42.23%
EY 18.16 5.12 1.26 1.53 19.70 15.95 7.96 73.21%
DY 5.68 6.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.49 0.45 0.61 0.74 0.70 -10.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 02/09/09 26/05/09 26/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.44 0.47 0.43 0.28 0.32 0.56 0.81 -
P/RPS 0.18 0.39 0.75 0.15 0.23 0.53 1.51 -75.74%
P/EPS 5.51 22.38 100.00 58.95 3.46 6.16 19.57 -57.00%
EY 18.16 4.47 1.00 1.70 28.94 16.23 5.11 132.69%
DY 5.68 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.62 0.41 0.41 0.73 1.09 -33.55%

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