[LSTEEL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 38.67%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 270,935 275,287 291,170 245,564 208,052 216,713 230,147 11.47%
PBT 2,355 3,958 3,799 3,758 1,904 4,439 3,622 -24.92%
Tax -5,789 -5,852 -648 1,148 1,634 1,108 324 -
NP -3,434 -1,894 3,151 4,906 3,538 5,547 3,946 -
-
NP to SH -3,293 -1,856 3,151 4,906 3,538 5,585 3,993 -
-
Tax Rate 245.82% 147.85% 17.06% -30.55% -85.82% -24.96% -8.95% -
Total Cost 274,369 277,181 288,019 240,658 204,514 211,166 226,201 13.72%
-
Net Worth 95,788 94,702 93,599 101,349 0 98,950 100,662 -3.25%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 3,203 3,203 3,203 3,203 - -
Div Payout % - - 101.65% 65.29% 90.53% 57.35% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 95,788 94,702 93,599 101,349 0 98,950 100,662 -3.25%
NOSH 129,444 127,976 120,000 128,290 120,206 128,125 130,729 -0.65%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -1.27% -0.69% 1.08% 2.00% 1.70% 2.56% 1.71% -
ROE -3.44% -1.96% 3.37% 4.84% 0.00% 5.64% 3.97% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 209.31 215.11 242.64 191.41 173.08 169.14 176.05 12.21%
EPS -2.54 -1.45 2.63 3.82 2.94 4.36 3.05 -
DPS 0.00 0.00 2.67 2.50 2.66 2.50 0.00 -
NAPS 0.74 0.74 0.78 0.79 0.00 0.7723 0.77 -2.61%
Adjusted Per Share Value based on latest NOSH - 128,290
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 168.86 171.57 181.47 153.05 129.67 135.07 143.44 11.47%
EPS -2.05 -1.16 1.96 3.06 2.21 3.48 2.49 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.597 0.5902 0.5834 0.6317 0.00 0.6167 0.6274 -3.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.35 0.36 0.40 0.50 0.47 0.45 0.43 -
P/RPS 0.17 0.17 0.16 0.26 0.27 0.27 0.24 -20.52%
P/EPS -13.76 -24.82 15.23 13.07 15.97 10.32 14.08 -
EY -7.27 -4.03 6.56 7.65 6.26 9.69 7.10 -
DY 0.00 0.00 6.67 4.99 5.67 5.56 0.00 -
P/NAPS 0.47 0.49 0.51 0.63 0.00 0.58 0.56 -11.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.31 0.40 0.40 0.385 0.44 0.46 0.43 -
P/RPS 0.15 0.19 0.16 0.20 0.25 0.27 0.24 -26.87%
P/EPS -12.19 -27.58 15.23 10.07 14.95 10.55 14.08 -
EY -8.21 -3.63 6.56 9.93 6.69 9.48 7.10 -
DY 0.00 0.00 6.67 6.49 6.06 5.43 0.00 -
P/NAPS 0.42 0.54 0.51 0.49 0.00 0.60 0.56 -17.43%

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