[LSTEEL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[LSTEEL] LEADER STEEL HOLDINGS BHD

Announcement Date

29-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 37.1%

YoY- -13.09%

Quarter Report

LSTEEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	230,568	242,037	222,504	185,417	175,264	166,893	185,963	15.36%
YoY %	-4.74%	8.78%	20.00%	5.79%	5.02%	-10.25%	-	-
Horiz. %	123.99%	130.15%	119.65%	99.71%	94.25%	89.75%	100.00%	-
PBT	20,621	20,943	13,557	7,045	3,938	4,782	7,081	103.53%
YoY %	-1.54%	54.48%	92.43%	78.90%	-17.65%	-32.47%	-	-
Horiz. %	291.22%	295.76%	191.46%	99.49%	55.61%	67.53%	100.00%	-
Tax	-5,929	-6,065	-3,975	-1,905	-189	-151	-723	305.10%
YoY %	2.24%	-52.58%	-108.66%	-907.94%	-25.17%	79.11%	-	-
Horiz. %	820.06%	838.87%	549.79%	263.49%	26.14%	20.89%	100.00%	-
NP	14,692	14,878	9,582	5,140	3,749	4,631	6,358	74.51%
YoY %	-1.25%	55.27%	86.42%	37.10%	-19.05%	-27.16%	-	-
Horiz. %	231.08%	234.00%	150.71%	80.84%	58.97%	72.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,692	14,878	9,582	5,140	3,749	4,631	6,358	74.51%
YoY %	-1.25%	55.27%	86.42%	37.10%	-19.05%	-27.16%	-	-
Horiz. %	231.08%	234.00%	150.71%	80.84%	58.97%	72.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.75%	28.96%	29.32%	27.04%	4.80%	3.16%	10.21%	-
YoY %	-0.73%	-1.23%	8.43%	463.33%	51.90%	-69.05%	-	-
Horiz. %	281.59%	283.64%	287.17%	264.84%	47.01%	30.95%	100.00%	-
Total Cost	215,876	227,159	212,922	180,277	171,515	162,262	179,605	13.00%
YoY %	-4.97%	6.69%	18.11%	5.11%	5.70%	-9.66%	-	-
Horiz. %	120.19%	126.48%	118.55%	100.37%	95.50%	90.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,649	98,120	94,148	88,821	86,699	85,573	85,604	8.40%
YoY %	-1.50%	4.22%	6.00%	2.45%	1.32%	-0.04%	-	-
Horiz. %	112.90%	114.62%	109.98%	103.76%	101.28%	99.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	3,174	3,174	3,174	3,174	3,161	3,161	3,161	0.27%
YoY %	0.00%	0.00%	0.00%	0.41%	0.00%	0.00%	-	-
Horiz. %	100.41%	100.41%	100.41%	100.41%	100.00%	100.00%	100.00%	-
Div Payout %	21.60%	21.33%	33.12%	61.75%	84.32%	68.26%	49.72%	-
YoY %	1.27%	-35.60%	-46.36%	-26.77%	23.53%	37.29%	-	-
Horiz. %	43.44%	42.90%	66.61%	124.20%	169.59%	137.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	96,649	98,120	94,148	88,821	86,699	85,573	85,604	8.40%
YoY %	-1.50%	4.22%	6.00%	2.45%	1.32%	-0.04%	-	-
Horiz. %	112.90%	114.62%	109.98%	103.76%	101.28%	99.96%	100.00%	-
NOSH	124,999	127,313	127,004	126,960	128,235	127,341	125,538	-0.28%
YoY %	-1.82%	0.24%	0.03%	-0.99%	0.70%	1.44%	-	-
Horiz. %	99.57%	101.41%	101.17%	101.13%	102.15%	101.44%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	6.37%	6.15%	4.31%	2.77%	2.14%	2.77%	3.42%	-
YoY %	3.58%	42.69%	55.60%	29.44%	-22.74%	-19.01%	-	-
Horiz. %	186.26%	179.82%	126.02%	80.99%	62.57%	80.99%	100.00%	-
ROE	15.20%	15.16%	10.18%	5.79%	4.32%	5.41%	7.43%	-
YoY %	0.26%	48.92%	75.82%	34.03%	-20.15%	-27.19%	-	-
Horiz. %	204.58%	204.04%	137.01%	77.93%	58.14%	72.81%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	184.45	190.11	175.19	146.04	136.67	131.06	148.13	15.69%
YoY %	-2.98%	8.52%	19.96%	6.86%	4.28%	-11.52%	-	-
Horiz. %	124.52%	128.34%	118.27%	98.59%	92.26%	88.48%	100.00%	-
EPS	11.75	11.69	7.54	4.05	2.92	3.64	5.06	75.08%
YoY %	0.51%	55.04%	86.17%	38.70%	-19.78%	-28.06%	-	-
Horiz. %	232.21%	231.03%	149.01%	80.04%	57.71%	71.94%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.47	2.50	2.50	0.00%
YoY %	0.00%	0.00%	0.00%	1.21%	-1.20%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	98.80%	100.00%	100.00%	-
NAPS	0.7732	0.7707	0.7413	0.6996	0.6761	0.672	0.6819	8.71%
YoY %	0.32%	3.97%	5.96%	3.48%	0.61%	-1.45%	-	-
Horiz. %	113.39%	113.02%	108.71%	102.60%	99.15%	98.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 126,960
RPS	143.27	150.40	138.26	115.22	108.91	103.71	115.56	15.36%
YoY %	-4.74%	8.78%	20.00%	5.79%	5.01%	-10.25%	-	-
Horiz. %	123.98%	130.15%	119.64%	99.71%	94.25%	89.75%	100.00%	-
EPS	9.13	9.25	5.95	3.19	2.33	2.88	3.95	74.54%
YoY %	-1.30%	55.46%	86.52%	36.91%	-19.10%	-27.09%	-	-
Horiz. %	231.14%	234.18%	150.63%	80.76%	58.99%	72.91%	100.00%	-
DPS	1.97	1.97	1.97	1.97	1.96	1.96	1.96	0.33%
YoY %	0.00%	0.00%	0.00%	0.51%	0.00%	0.00%	-	-
Horiz. %	100.51%	100.51%	100.51%	100.51%	100.00%	100.00%	100.00%	-
NAPS	0.6006	0.6097	0.585	0.5519	0.5388	0.5318	0.5319	8.41%
YoY %	-1.49%	4.22%	6.00%	2.43%	1.32%	-0.02%	-	-
Horiz. %	112.92%	114.63%	109.98%	103.76%	101.30%	99.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.47	0.57	0.52	0.56	0.62	0.68	0.59	-
P/RPS	0.25	0.30	0.30	0.38	0.45	0.52	0.40	-26.83%
YoY %	-16.67%	0.00%	-21.05%	-15.56%	-13.46%	30.00%	-	-
Horiz. %	62.50%	75.00%	75.00%	95.00%	112.50%	130.00%	100.00%	-
P/EPS	4.00	4.88	6.89	13.83	21.21	18.70	11.65	-50.87%
YoY %	-18.03%	-29.17%	-50.18%	-34.79%	13.42%	60.52%	-	-
Horiz. %	34.33%	41.89%	59.14%	118.71%	182.06%	160.52%	100.00%	-
EY	25.01	20.50	14.51	7.23	4.72	5.35	8.58	103.65%
YoY %	22.00%	41.28%	100.69%	53.18%	-11.78%	-37.65%	-	-
Horiz. %	291.49%	238.93%	169.11%	84.27%	55.01%	62.35%	100.00%	-
DY	5.32	4.39	4.81	4.46	3.98	3.68	4.24	16.28%
YoY %	21.18%	-8.73%	7.85%	12.06%	8.15%	-13.21%	-	-
Horiz. %	125.47%	103.54%	113.44%	105.19%	93.87%	86.79%	100.00%	-
P/NAPS	0.61	0.74	0.70	0.80	0.92	1.01	0.87	-21.02%
YoY %	-17.57%	5.71%	-12.50%	-13.04%	-8.91%	16.09%	-	-
Horiz. %	70.11%	85.06%	80.46%	91.95%	105.75%	116.09%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/08	29/08/08	29/05/08	29/02/08	21/11/07	24/08/07	28/05/07	-
Price	0.32	0.56	0.81	0.57	0.59	0.61	0.67	-
P/RPS	0.17	0.29	0.46	0.39	0.43	0.47	0.45	-47.64%
YoY %	-41.38%	-36.96%	17.95%	-9.30%	-8.51%	4.44%	-	-
Horiz. %	37.78%	64.44%	102.22%	86.67%	95.56%	104.44%	100.00%	-
P/EPS	2.72	4.79	10.74	14.08	20.18	16.77	13.23	-65.06%
YoY %	-43.22%	-55.40%	-23.72%	-30.23%	20.33%	26.76%	-	-
Horiz. %	20.56%	36.21%	81.18%	106.42%	152.53%	126.76%	100.00%	-
EY	36.73	20.87	9.31	7.10	4.96	5.96	7.56	186.03%
YoY %	75.99%	124.17%	31.13%	43.15%	-16.78%	-21.16%	-	-
Horiz. %	485.85%	276.06%	123.15%	93.92%	65.61%	78.84%	100.00%	-
DY	7.81	4.46	3.09	4.39	4.18	4.10	3.73	63.44%
YoY %	75.11%	44.34%	-29.61%	5.02%	1.95%	9.92%	-	-
Horiz. %	209.38%	119.57%	82.84%	117.69%	112.06%	109.92%	100.00%	-
P/NAPS	0.41	0.73	1.09	0.81	0.87	0.91	0.98	-43.97%
YoY %	-43.84%	-33.03%	34.57%	-6.90%	-4.40%	-7.14%	-	-
Horiz. %	41.84%	74.49%	111.22%	82.65%	88.78%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos