[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.56%
YoY- 1401.33%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 154,689 120,302 68,953 389,578 313,435 154,610 73,708 63.84%
PBT 3,980 3,946 3,854 11,394 11,752 2,891 552 272.76%
Tax 1,157 -600 -641 -2,352 -1,518 -200 0 -
NP 5,137 3,346 3,213 9,042 10,234 2,691 552 341.83%
-
NP to SH 5,175 3,383 3,251 9,053 10,236 2,693 552 344.00%
-
Tax Rate -29.07% 15.21% 16.63% 20.64% 12.92% 6.92% 0.00% -
Total Cost 149,552 116,956 65,740 380,536 303,201 151,919 73,156 61.00%
-
Net Worth 100,371 98,275 95,145 93,754 94,968 90,702 88,628 8.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,201 3,202 3,205 - -
Div Payout % - - - 35.36% 31.29% 119.05% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 100,371 98,275 95,145 93,754 94,968 90,702 88,628 8.64%
NOSH 130,352 129,616 125,521 128,062 128,110 128,238 128,372 1.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.32% 2.78% 4.66% 2.32% 3.27% 1.74% 0.75% -
ROE 5.16% 3.44% 3.42% 9.66% 10.78% 2.97% 0.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 118.67 92.81 54.93 304.21 244.66 120.56 57.42 62.17%
EPS 3.97 2.61 2.59 7.07 7.99 2.10 0.43 339.50%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 0.77 0.7582 0.758 0.7321 0.7413 0.7073 0.6904 7.53%
Adjusted Per Share Value based on latest NOSH - 128,478
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.14 74.76 42.85 242.11 194.79 96.09 45.81 63.84%
EPS 3.22 2.10 2.02 5.63 6.36 1.67 0.34 347.01%
DPS 0.00 0.00 0.00 1.99 1.99 1.99 0.00 -
NAPS 0.6238 0.6108 0.5913 0.5827 0.5902 0.5637 0.5508 8.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.46 0.47 0.50 0.44 0.41 0.34 -
P/RPS 0.36 0.50 0.86 0.16 0.18 0.34 0.59 -28.03%
P/EPS 10.83 17.62 18.15 7.07 5.51 19.52 79.07 -73.39%
EY 9.23 5.67 5.51 14.14 18.16 5.12 1.26 276.72%
DY 0.00 0.00 0.00 5.00 5.68 6.10 0.00 -
P/NAPS 0.56 0.61 0.62 0.68 0.59 0.58 0.49 9.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 26/05/09 -
Price 0.43 0.45 0.44 0.52 0.44 0.47 0.43 -
P/RPS 0.36 0.48 0.80 0.17 0.18 0.39 0.75 -38.66%
P/EPS 10.83 17.24 16.99 7.36 5.51 22.38 100.00 -77.24%
EY 9.23 5.80 5.89 13.59 18.16 4.47 1.00 339.42%
DY 0.00 0.00 0.00 4.81 5.68 5.32 0.00 -
P/NAPS 0.56 0.59 0.58 0.71 0.59 0.66 0.62 -6.55%

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