[LSTEEL] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 854.34%
YoY- 397.34%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 175,264 166,893 185,963 187,145 171,553 158,953 144,280 13.83%
PBT 3,938 4,782 7,081 6,980 1,539 -1,048 -2,941 -
Tax -189 -151 -723 -1,066 -2,323 -1,589 -556 -51.26%
NP 3,749 4,631 6,358 5,914 -784 -2,637 -3,497 -
-
NP to SH 3,749 4,631 6,358 5,914 -784 -2,637 -3,497 -
-
Tax Rate 4.80% 3.16% 10.21% 15.27% 150.94% - - -
Total Cost 171,515 162,262 179,605 181,231 172,337 161,590 147,777 10.43%
-
Net Worth 86,699 85,573 85,604 85,448 83,134 81,931 78,727 6.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,161 3,161 3,161 3,161 1,574 1,574 1,574 59.10%
Div Payout % 84.32% 68.26% 49.72% 53.45% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,699 85,573 85,604 85,448 83,134 81,931 78,727 6.63%
NOSH 128,235 127,341 125,538 126,440 125,523 125,990 123,999 2.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.14% 2.77% 3.42% 3.16% -0.46% -1.66% -2.42% -
ROE 4.32% 5.41% 7.43% 6.92% -0.94% -3.22% -4.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 136.67 131.06 148.13 148.01 136.67 126.16 116.35 11.31%
EPS 2.92 3.64 5.06 4.68 -0.62 -2.09 -2.82 -
DPS 2.47 2.50 2.50 2.50 1.25 1.25 1.25 57.40%
NAPS 0.6761 0.672 0.6819 0.6758 0.6623 0.6503 0.6349 4.27%
Adjusted Per Share Value based on latest NOSH - 126,440
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 109.23 104.02 115.90 116.64 106.92 99.07 89.92 13.83%
EPS 2.34 2.89 3.96 3.69 -0.49 -1.64 -2.18 -
DPS 1.97 1.97 1.97 1.97 0.98 0.98 0.98 59.21%
NAPS 0.5404 0.5333 0.5335 0.5326 0.5181 0.5106 0.4907 6.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.68 0.59 0.47 0.46 0.48 0.42 -
P/RPS 0.45 0.52 0.40 0.32 0.34 0.38 0.36 16.02%
P/EPS 21.21 18.70 11.65 10.05 -73.65 -22.93 -14.89 -
EY 4.72 5.35 8.58 9.95 -1.36 -4.36 -6.71 -
DY 3.98 3.68 4.24 5.32 2.72 2.60 2.98 21.25%
P/NAPS 0.92 1.01 0.87 0.70 0.69 0.74 0.66 24.75%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 25/05/06 -
Price 0.59 0.61 0.67 0.64 0.43 0.46 0.47 -
P/RPS 0.43 0.47 0.45 0.43 0.31 0.36 0.40 4.93%
P/EPS 20.18 16.77 13.23 13.68 -68.85 -21.98 -16.67 -
EY 4.96 5.96 7.56 7.31 -1.45 -4.55 -6.00 -
DY 4.18 4.10 3.73 3.91 2.91 2.72 2.66 35.12%
P/NAPS 0.87 0.91 0.98 0.95 0.65 0.71 0.74 11.38%

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