[LSTEEL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.06%
YoY- -106.73%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 354,585 384,138 388,893 369,092 251,675 237,145 231,610 32.93%
PBT 12,449 14,696 11,394 -3,232 -11,592 -5,089 1,417 327.46%
Tax -2,751 -2,992 -2,351 2,241 3,308 968 -832 122.43%
NP 9,698 11,704 9,043 -991 -8,284 -4,121 585 553.50%
-
NP to SH 9,745 11,753 9,054 -989 -8,282 -4,121 585 555.62%
-
Tax Rate 22.10% 20.36% 20.63% - - - 58.72% -
Total Cost 344,887 372,434 379,850 370,083 259,959 241,266 231,025 30.71%
-
Net Worth 504,203 95,145 94,058 94,934 90,678 88,628 87,790 221.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 3,205 3,205 3,205 3,205 - - -
Div Payout % - 27.27% 35.40% 0.00% 0.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 504,203 95,145 94,058 94,934 90,678 88,628 87,790 221.73%
NOSH 665,000 125,521 128,478 128,064 128,203 128,372 127,993 200.88%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.74% 3.05% 2.33% -0.27% -3.29% -1.74% 0.25% -
ROE 1.93% 12.35% 9.63% -1.04% -9.13% -4.65% 0.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.32 306.03 302.69 288.21 196.31 184.73 180.96 -55.81%
EPS 1.47 9.36 7.05 -0.77 -6.46 -3.21 0.46 117.41%
DPS 0.00 2.55 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.7582 0.758 0.7321 0.7413 0.7073 0.6904 0.6859 6.92%
Adjusted Per Share Value based on latest NOSH - 128,064
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 229.27 248.38 251.45 238.65 162.73 153.34 149.76 32.93%
EPS 6.30 7.60 5.85 -0.64 -5.36 -2.66 0.38 553.53%
DPS 0.00 2.07 2.07 2.07 2.07 0.00 0.00 -
NAPS 3.2601 0.6152 0.6082 0.6138 0.5863 0.5731 0.5676 221.74%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.47 0.50 0.44 0.41 0.34 0.31 -
P/RPS 0.86 0.15 0.17 0.15 0.21 0.18 0.17 195.56%
P/EPS 31.39 5.02 7.10 -56.98 -6.35 -10.59 67.83 -40.25%
EY 3.19 19.92 14.09 -1.76 -15.76 -9.44 1.47 67.85%
DY 0.00 5.43 5.00 5.68 6.10 0.00 0.00 -
P/NAPS 0.61 0.62 0.68 0.59 0.58 0.49 0.45 22.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 26/05/09 26/02/09 -
Price 0.45 0.44 0.52 0.44 0.47 0.43 0.28 -
P/RPS 0.84 0.14 0.17 0.15 0.24 0.23 0.15 216.34%
P/EPS 30.71 4.70 7.38 -56.98 -7.28 -13.39 61.26 -36.97%
EY 3.26 21.28 13.55 -1.76 -13.74 -7.47 1.63 58.94%
DY 0.00 5.80 4.81 5.68 5.32 0.00 0.00 -
P/NAPS 0.59 0.58 0.71 0.59 0.66 0.62 0.41 27.54%

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