[LSTEEL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.28%
YoY- 365.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 389,578 231,597 185,417 187,145 160,952 172,919 100,383 25.33%
PBT 11,394 1,240 7,045 6,980 -1,050 19,260 14,180 -3.57%
Tax -2,352 -637 -1,905 -1,065 -1,175 -2,421 -1,874 3.85%
NP 9,042 603 5,140 5,915 -2,225 16,839 12,306 -5.00%
-
NP to SH 9,053 603 5,140 5,915 -2,225 16,839 12,306 -4.98%
-
Tax Rate 20.64% 51.37% 27.04% 15.26% - 12.57% 13.22% -
Total Cost 380,536 230,994 180,277 181,230 163,177 156,080 88,077 27.59%
-
Net Worth 93,754 87,092 88,788 85,064 79,398 82,676 66,514 5.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,201 - 3,172 3,146 1,571 5,232 - -
Div Payout % 35.36% - 61.73% 53.20% 0.00% 31.07% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 93,754 87,092 88,788 85,064 79,398 82,676 66,514 5.88%
NOSH 128,062 126,956 126,913 125,872 125,749 125,476 40,294 21.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.32% 0.26% 2.77% 3.16% -1.38% 9.74% 12.26% -
ROE 9.66% 0.69% 5.79% 6.95% -2.80% 20.37% 18.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 304.21 182.42 146.10 148.68 127.99 137.81 249.12 3.38%
EPS 7.07 0.47 4.05 4.70 -1.77 13.42 30.54 -21.62%
DPS 2.50 0.00 2.50 2.50 1.25 4.17 0.00 -
NAPS 0.7321 0.686 0.6996 0.6758 0.6314 0.6589 1.6507 -12.66%
Adjusted Per Share Value based on latest NOSH - 126,440
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 242.80 144.34 115.56 116.64 100.31 107.77 62.56 25.33%
EPS 5.64 0.38 3.20 3.69 -1.39 10.49 7.67 -4.99%
DPS 2.00 0.00 1.98 1.96 0.98 3.26 0.00 -
NAPS 0.5843 0.5428 0.5534 0.5302 0.4948 0.5153 0.4145 5.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.31 0.56 0.47 0.42 1.12 0.60 -
P/RPS 0.16 0.17 0.38 0.32 0.33 0.81 0.24 -6.52%
P/EPS 7.07 65.27 13.83 10.00 -23.74 8.35 1.96 23.81%
EY 14.14 1.53 7.23 10.00 -4.21 11.98 50.90 -19.20%
DY 5.00 0.00 4.46 5.32 2.98 3.72 0.00 -
P/NAPS 0.68 0.45 0.80 0.70 0.67 1.70 0.36 11.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 27/02/07 23/02/06 22/02/05 25/02/04 -
Price 0.52 0.28 0.57 0.64 0.43 1.07 0.82 -
P/RPS 0.17 0.15 0.39 0.43 0.34 0.78 0.33 -10.45%
P/EPS 7.36 58.95 14.07 13.62 -24.30 7.97 2.69 18.24%
EY 13.59 1.70 7.11 7.34 -4.11 12.54 37.24 -15.45%
DY 4.81 0.00 4.39 3.91 2.91 3.90 0.00 -
P/NAPS 0.71 0.41 0.81 0.95 0.68 1.62 0.50 6.01%

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