[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.2%
YoY- 119.35%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 185,417 130,802 77,925 31,086 187,145 142,683 98,177 52.61%
PBT 7,045 2,825 2,003 546 6,980 5,867 4,199 41.06%
Tax -1,905 -567 -180 270 -1,065 -1,443 -1,094 44.59%
NP 5,140 2,258 1,823 816 5,915 4,424 3,105 39.80%
-
NP to SH 5,140 2,258 1,823 816 5,915 4,424 3,105 39.80%
-
Tax Rate 27.04% 20.07% 8.99% -49.45% 15.26% 24.60% 26.05% -
Total Cost 180,277 128,544 76,102 30,270 181,230 138,259 95,072 53.02%
-
Net Worth 88,788 85,765 85,668 85,604 85,064 83,476 81,774 5.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,172 - - - 3,146 - - -
Div Payout % 61.73% - - - 53.20% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 88,788 85,765 85,668 85,604 85,064 83,476 81,774 5.62%
NOSH 126,913 126,853 127,482 125,538 125,872 126,039 125,748 0.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.77% 1.73% 2.34% 2.62% 3.16% 3.10% 3.16% -
ROE 5.79% 2.63% 2.13% 0.95% 6.95% 5.30% 3.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 146.10 103.11 61.13 24.76 148.68 113.20 78.07 51.68%
EPS 4.05 1.78 1.43 0.65 4.70 3.51 2.47 38.92%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.6996 0.6761 0.672 0.6819 0.6758 0.6623 0.6503 4.97%
Adjusted Per Share Value based on latest NOSH - 125,538
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 115.56 81.52 48.57 19.37 116.64 88.93 61.19 52.60%
EPS 3.20 1.41 1.14 0.51 3.69 2.76 1.94 39.47%
DPS 1.98 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.5534 0.5345 0.5339 0.5335 0.5302 0.5203 0.5097 5.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.56 0.62 0.68 0.59 0.47 0.46 0.48 -
P/RPS 0.38 0.60 1.11 2.38 0.32 0.41 0.61 -26.99%
P/EPS 13.83 34.83 47.55 90.77 10.00 13.11 19.44 -20.25%
EY 7.23 2.87 2.10 1.10 10.00 7.63 5.14 25.46%
DY 4.46 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 0.80 0.92 1.01 0.87 0.70 0.69 0.74 5.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 -
Price 0.57 0.59 0.61 0.67 0.64 0.43 0.46 -
P/RPS 0.39 0.57 1.00 2.71 0.43 0.38 0.59 -24.06%
P/EPS 14.07 33.15 42.66 103.08 13.62 12.25 18.63 -17.02%
EY 7.11 3.02 2.34 0.97 7.34 8.16 5.37 20.51%
DY 4.39 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.81 0.87 0.91 0.98 0.95 0.65 0.71 9.15%

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