[LSTEEL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -47.06%
YoY- -79.17%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 234,604 174,402 190,244 176,109 166,254 96,053 84,928 18.43%
PBT 21,866 3,766 7,822 4,369 22,640 10,258 11,334 11.56%
Tax -6,121 -756 -1,924 -394 -3,556 -1,216 -2,805 13.87%
NP 15,745 3,010 5,898 3,974 19,084 9,042 8,529 10.74%
-
NP to SH 15,745 3,010 5,898 3,974 19,084 9,042 8,529 10.74%
-
Tax Rate 27.99% 20.07% 24.60% 9.02% 15.71% 11.85% 24.75% -
Total Cost 218,858 171,392 184,345 172,134 147,170 87,010 76,398 19.15%
-
Net Worth 98,603 85,765 83,476 84,572 79,830 60,945 54,408 10.40%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 98,603 85,765 83,476 84,572 79,830 60,945 54,408 10.40%
NOSH 127,526 126,853 126,039 126,058 41,367 40,177 40,006 21.29%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.71% 1.73% 3.10% 2.26% 11.48% 9.41% 10.04% -
ROE 15.97% 3.51% 7.07% 4.70% 23.91% 14.84% 15.68% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 183.96 137.48 150.94 139.70 401.90 239.07 212.29 -2.35%
EPS 12.35 2.37 4.68 3.16 46.13 22.51 21.32 -8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.6761 0.6623 0.6709 1.9298 1.5169 1.36 -8.97%
Adjusted Per Share Value based on latest NOSH - 124,583
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 146.22 108.70 118.57 109.76 103.62 59.86 52.93 18.43%
EPS 9.81 1.88 3.68 2.48 11.89 5.64 5.32 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6145 0.5345 0.5203 0.5271 0.4975 0.3798 0.3391 10.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.62 0.46 0.51 0.81 0.47 0.28 -
P/RPS 0.26 0.45 0.30 0.37 0.20 0.20 0.13 12.23%
P/EPS 3.81 26.12 9.83 16.17 1.76 2.09 1.31 19.45%
EY 26.27 3.83 10.17 6.18 56.95 47.89 76.14 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.69 0.76 0.42 0.31 0.21 19.43%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 21/11/07 20/11/06 31/10/05 27/10/04 21/11/03 13/01/03 -
Price 0.32 0.59 0.43 0.41 0.82 0.52 0.30 -
P/RPS 0.17 0.43 0.28 0.29 0.20 0.22 0.14 3.28%
P/EPS 2.59 24.86 9.19 13.00 1.78 2.31 1.41 10.65%
EY 38.58 4.02 10.88 7.69 56.26 43.28 71.07 -9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.87 0.65 0.61 0.42 0.34 0.22 10.92%

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