[LSTEEL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 70.27%
YoY- -113.65%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 166,893 185,963 187,145 171,553 158,953 144,280 160,952 2.45%
PBT 4,782 7,081 6,980 1,539 -1,048 -2,941 -814 -
Tax -151 -723 -1,066 -2,323 -1,589 -556 -1,175 -74.62%
NP 4,631 6,358 5,914 -784 -2,637 -3,497 -1,989 -
-
NP to SH 4,631 6,358 5,914 -784 -2,637 -3,497 -1,989 -
-
Tax Rate 3.16% 10.21% 15.27% 150.94% - - - -
Total Cost 162,262 179,605 181,231 172,337 161,590 147,777 162,941 -0.27%
-
Net Worth 85,573 85,604 85,448 83,134 81,931 78,727 79,562 4.98%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,161 3,161 3,161 1,574 1,574 1,574 1,574 59.38%
Div Payout % 68.26% 49.72% 53.45% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 85,573 85,604 85,448 83,134 81,931 78,727 79,562 4.98%
NOSH 127,341 125,538 126,440 125,523 125,990 123,999 125,989 0.71%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.77% 3.42% 3.16% -0.46% -1.66% -2.42% -1.24% -
ROE 5.41% 7.43% 6.92% -0.94% -3.22% -4.44% -2.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 131.06 148.13 148.01 136.67 126.16 116.35 127.75 1.72%
EPS 3.64 5.06 4.68 -0.62 -2.09 -2.82 -1.58 -
DPS 2.50 2.50 2.50 1.25 1.25 1.25 1.25 58.94%
NAPS 0.672 0.6819 0.6758 0.6623 0.6503 0.6349 0.6315 4.24%
Adjusted Per Share Value based on latest NOSH - 125,523
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 104.02 115.90 116.64 106.92 99.07 89.92 100.31 2.45%
EPS 2.89 3.96 3.69 -0.49 -1.64 -2.18 -1.24 -
DPS 1.97 1.97 1.97 0.98 0.98 0.98 0.98 59.48%
NAPS 0.5333 0.5335 0.5326 0.5181 0.5106 0.4907 0.4959 4.98%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.59 0.47 0.46 0.48 0.42 0.42 -
P/RPS 0.52 0.40 0.32 0.34 0.38 0.36 0.33 35.52%
P/EPS 18.70 11.65 10.05 -73.65 -22.93 -14.89 -26.60 -
EY 5.35 8.58 9.95 -1.36 -4.36 -6.71 -3.76 -
DY 3.68 4.24 5.32 2.72 2.60 2.98 2.98 15.14%
P/NAPS 1.01 0.87 0.70 0.69 0.74 0.66 0.67 31.57%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 25/05/06 23/02/06 -
Price 0.61 0.67 0.64 0.43 0.46 0.47 0.43 -
P/RPS 0.47 0.45 0.43 0.31 0.36 0.40 0.34 24.16%
P/EPS 16.77 13.23 13.68 -68.85 -21.98 -16.67 -27.24 -
EY 5.96 7.56 7.31 -1.45 -4.55 -6.00 -3.67 -
DY 4.10 3.73 3.91 2.91 2.72 2.66 2.91 25.75%
P/NAPS 0.91 0.98 0.95 0.65 0.71 0.74 0.68 21.50%

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