[LSTEEL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -56.66%
YoY- -66.92%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 66,372 68,173 54,615 52,877 46,839 31,086 44,462 30.64%
PBT 8,842 7,058 4,220 823 1,456 546 1,113 298.64%
Tax -2,540 -1,800 -1,338 -387 -450 270 378 -
NP 6,302 5,258 2,882 436 1,006 816 1,491 161.64%
-
NP to SH 6,302 5,258 2,882 436 1,006 816 1,491 161.64%
-
Tax Rate 28.73% 25.50% 31.71% 47.02% 30.91% -49.45% -33.96% -
Total Cost 60,070 62,915 51,733 52,441 45,833 30,270 42,971 25.04%
-
Net Worth 98,120 94,148 88,821 86,699 85,573 85,604 85,448 9.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,174 - - - 3,161 -
Div Payout % - - 110.13% - - - 212.01% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,120 94,148 88,821 86,699 85,573 85,604 85,448 9.66%
NOSH 127,313 127,004 126,960 128,235 127,341 125,538 126,440 0.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.49% 7.71% 5.28% 0.82% 2.15% 2.62% 3.35% -
ROE 6.42% 5.58% 3.24% 0.50% 1.18% 0.95% 1.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.13 53.68 43.02 41.23 36.78 24.76 35.16 30.05%
EPS 4.95 4.14 2.27 0.34 0.79 0.65 1.18 160.33%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.7707 0.7413 0.6996 0.6761 0.672 0.6819 0.6758 9.16%
Adjusted Per Share Value based on latest NOSH - 128,235
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.37 42.49 34.04 32.96 29.19 19.37 27.71 30.65%
EPS 3.93 3.28 1.80 0.27 0.63 0.51 0.93 161.61%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.97 -
NAPS 0.6115 0.5868 0.5536 0.5404 0.5333 0.5335 0.5326 9.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.57 0.52 0.56 0.62 0.68 0.59 0.47 -
P/RPS 1.09 0.97 1.30 1.50 1.85 2.38 1.34 -12.87%
P/EPS 11.52 12.56 24.67 182.35 86.08 90.77 39.86 -56.32%
EY 8.68 7.96 4.05 0.55 1.16 1.10 2.51 128.85%
DY 0.00 0.00 4.46 0.00 0.00 0.00 5.32 -
P/NAPS 0.74 0.70 0.80 0.92 1.01 0.87 0.70 3.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 -
Price 0.56 0.81 0.57 0.59 0.61 0.67 0.64 -
P/RPS 1.07 1.51 1.33 1.43 1.66 2.71 1.82 -29.84%
P/EPS 11.31 19.57 25.11 173.53 77.22 103.08 54.27 -64.88%
EY 8.84 5.11 3.98 0.58 1.30 0.97 1.84 184.99%
DY 0.00 0.00 4.39 0.00 0.00 0.00 3.91 -
P/NAPS 0.73 1.09 0.81 0.87 0.91 0.98 0.95 -16.11%

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