[LSTEEL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.81%
YoY- 385.2%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 216,713 230,147 354,585 384,138 388,893 369,092 251,675 -9.46%
PBT 4,439 3,622 12,449 14,696 11,394 -3,232 -11,592 -
Tax 1,108 324 -2,751 -2,992 -2,351 2,241 3,308 -51.67%
NP 5,547 3,946 9,698 11,704 9,043 -991 -8,284 -
-
NP to SH 5,585 3,993 9,745 11,753 9,054 -989 -8,282 -
-
Tax Rate -24.96% -8.95% 22.10% 20.36% 20.63% - - -
Total Cost 211,166 226,201 344,887 372,434 379,850 370,083 259,959 -12.90%
-
Net Worth 98,950 100,662 504,203 95,145 94,058 94,934 90,678 5.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,203 - - 3,205 3,205 3,205 3,205 -0.04%
Div Payout % 57.35% - - 27.27% 35.40% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 98,950 100,662 504,203 95,145 94,058 94,934 90,678 5.97%
NOSH 128,125 130,729 665,000 125,521 128,478 128,064 128,203 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.56% 1.71% 2.74% 3.05% 2.33% -0.27% -3.29% -
ROE 5.64% 3.97% 1.93% 12.35% 9.63% -1.04% -9.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.14 176.05 53.32 306.03 302.69 288.21 196.31 -9.42%
EPS 4.36 3.05 1.47 9.36 7.05 -0.77 -6.46 -
DPS 2.50 0.00 0.00 2.55 2.50 2.50 2.50 0.00%
NAPS 0.7723 0.77 0.7582 0.758 0.7321 0.7413 0.7073 6.01%
Adjusted Per Share Value based on latest NOSH - 125,521
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 135.07 143.44 220.99 239.41 242.38 230.04 156.86 -9.46%
EPS 3.48 2.49 6.07 7.33 5.64 -0.62 -5.16 -
DPS 2.00 0.00 0.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.6167 0.6274 3.1424 0.593 0.5862 0.5917 0.5652 5.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.43 0.46 0.47 0.50 0.44 0.41 -
P/RPS 0.27 0.24 0.86 0.15 0.17 0.15 0.21 18.18%
P/EPS 10.32 14.08 31.39 5.02 7.10 -56.98 -6.35 -
EY 9.69 7.10 3.19 19.92 14.09 -1.76 -15.76 -
DY 5.56 0.00 0.00 5.43 5.00 5.68 6.10 -5.97%
P/NAPS 0.58 0.56 0.61 0.62 0.68 0.59 0.58 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 24/08/10 27/05/10 25/02/10 25/11/09 02/09/09 -
Price 0.46 0.43 0.45 0.44 0.52 0.44 0.47 -
P/RPS 0.27 0.24 0.84 0.14 0.17 0.15 0.24 8.14%
P/EPS 10.55 14.08 30.71 4.70 7.38 -56.98 -7.28 -
EY 9.48 7.10 3.26 21.28 13.55 -1.76 -13.74 -
DY 5.43 0.00 0.00 5.80 4.81 5.68 5.32 1.36%
P/NAPS 0.60 0.56 0.59 0.58 0.71 0.59 0.66 -6.14%

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