[LSTEEL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 39.87%
YoY- -38.31%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 291,170 245,564 208,052 216,713 230,147 354,585 384,138 -16.85%
PBT 3,799 3,758 1,904 4,439 3,622 12,449 14,696 -59.38%
Tax -648 1,148 1,634 1,108 324 -2,751 -2,992 -63.90%
NP 3,151 4,906 3,538 5,547 3,946 9,698 11,704 -58.27%
-
NP to SH 3,151 4,906 3,538 5,585 3,993 9,745 11,753 -58.38%
-
Tax Rate 17.06% -30.55% -85.82% -24.96% -8.95% 22.10% 20.36% -
Total Cost 288,019 240,658 204,514 211,166 226,201 344,887 372,434 -15.73%
-
Net Worth 93,599 101,349 0 98,950 100,662 504,203 95,145 -1.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,203 3,203 3,203 3,203 - - 3,205 -0.04%
Div Payout % 101.65% 65.29% 90.53% 57.35% - - 27.27% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 93,599 101,349 0 98,950 100,662 504,203 95,145 -1.08%
NOSH 120,000 128,290 120,206 128,125 130,729 665,000 125,521 -2.95%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.08% 2.00% 1.70% 2.56% 1.71% 2.74% 3.05% -
ROE 3.37% 4.84% 0.00% 5.64% 3.97% 1.93% 12.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 242.64 191.41 173.08 169.14 176.05 53.32 306.03 -14.32%
EPS 2.63 3.82 2.94 4.36 3.05 1.47 9.36 -57.06%
DPS 2.67 2.50 2.66 2.50 0.00 0.00 2.55 3.11%
NAPS 0.78 0.79 0.00 0.7723 0.77 0.7582 0.758 1.92%
Adjusted Per Share Value based on latest NOSH - 128,125
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 181.47 153.05 129.67 135.07 143.44 220.99 239.41 -16.85%
EPS 1.96 3.06 2.21 3.48 2.49 6.07 7.33 -58.46%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 2.00 0.00%
NAPS 0.5834 0.6317 0.00 0.6167 0.6274 3.1424 0.593 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.50 0.47 0.45 0.43 0.46 0.47 -
P/RPS 0.16 0.26 0.27 0.27 0.24 0.86 0.15 4.39%
P/EPS 15.23 13.07 15.97 10.32 14.08 31.39 5.02 109.42%
EY 6.56 7.65 6.26 9.69 7.10 3.19 19.92 -52.27%
DY 6.67 4.99 5.67 5.56 0.00 0.00 5.43 14.68%
P/NAPS 0.51 0.63 0.00 0.58 0.56 0.61 0.62 -12.19%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 27/05/10 -
Price 0.40 0.385 0.44 0.46 0.43 0.45 0.44 -
P/RPS 0.16 0.20 0.25 0.27 0.24 0.84 0.14 9.30%
P/EPS 15.23 10.07 14.95 10.55 14.08 30.71 4.70 118.82%
EY 6.56 9.93 6.69 9.48 7.10 3.26 21.28 -54.33%
DY 6.67 6.49 6.06 5.43 0.00 0.00 5.80 9.75%
P/NAPS 0.51 0.49 0.00 0.60 0.56 0.59 0.58 -8.20%

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