[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
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 230,568 242,037 222,504 185,417 175,264 166,893 185,963 15.36%
PBT 20,621 20,943 13,557 7,045 3,938 4,782 7,081 103.53%
Tax -5,929 -6,065 -3,975 -1,905 -189 -151 -723 305.10%
NP 14,692 14,878 9,582 5,140 3,749 4,631 6,358 74.51%
-
NP to SH 14,692 14,878 9,582 5,140 3,749 4,631 6,358 74.51%
-
Tax Rate 28.75% 28.96% 29.32% 27.04% 4.80% 3.16% 10.21% -
Total Cost 215,876 227,159 212,922 180,277 171,515 162,262 179,605 13.00%
-
Net Worth 96,649 98,120 94,148 88,821 86,699 85,573 85,604 8.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,174 3,174 3,174 3,174 3,161 3,161 3,161 0.27%
Div Payout % 21.60% 21.33% 33.12% 61.75% 84.32% 68.26% 49.72% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 96,649 98,120 94,148 88,821 86,699 85,573 85,604 8.40%
NOSH 124,999 127,313 127,004 126,960 128,235 127,341 125,538 -0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.37% 6.15% 4.31% 2.77% 2.14% 2.77% 3.42% -
ROE 15.20% 15.16% 10.18% 5.79% 4.32% 5.41% 7.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 184.45 190.11 175.19 146.04 136.67 131.06 148.13 15.69%
EPS 11.75 11.69 7.54 4.05 2.92 3.64 5.06 75.08%
DPS 2.50 2.50 2.50 2.50 2.47 2.50 2.50 0.00%
NAPS 0.7732 0.7707 0.7413 0.6996 0.6761 0.672 0.6819 8.71%
Adjusted Per Share Value based on latest NOSH - 126,960
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 149.08 156.50 143.87 119.89 113.32 107.91 120.24 15.36%
EPS 9.50 9.62 6.20 3.32 2.42 2.99 4.11 74.55%
DPS 2.05 2.05 2.05 2.05 2.04 2.04 2.04 0.32%
NAPS 0.6249 0.6344 0.6088 0.5743 0.5606 0.5533 0.5535 8.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 4.00 4.88 6.89 13.83 21.21 18.70 11.65 -50.87%
EY 25.01 20.50 14.51 7.23 4.72 5.35 8.58 103.65%
DY 5.32 4.39 4.81 4.46 3.98 3.68 4.24 16.28%
P/NAPS 0.61 0.74 0.70 0.80 0.92 1.01 0.87 -21.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 2.72 4.79 10.74 14.08 20.18 16.77 13.23 -65.06%
EY 36.73 20.87 9.31 7.10 4.96 5.96 7.56 186.03%
DY 7.81 4.46 3.09 4.39 4.18 4.10 3.73 63.44%
P/NAPS 0.41 0.73 1.09 0.81 0.87 0.91 0.98 -43.97%

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