[LSTEEL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 123.41%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 120,302 154,610 134,545 77,925 98,177 100,176 72,468 8.81%
PBT 3,946 2,891 15,899 2,003 4,199 4,435 13,162 -18.18%
Tax -600 -200 -4,340 -180 -1,094 -681 -2,060 -18.57%
NP 3,346 2,691 11,559 1,823 3,105 3,754 11,102 -18.11%
-
NP to SH 3,383 2,693 11,559 1,823 3,105 3,754 11,102 -17.96%
-
Tax Rate 15.21% 6.92% 27.30% 8.99% 26.05% 15.36% 15.65% -
Total Cost 116,956 151,919 122,986 76,102 95,072 96,422 61,366 11.34%
-
Net Worth 98,275 90,702 98,003 85,668 81,774 84,817 76,371 4.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 3,205 - - - - 2,059 -
Div Payout % - 119.05% - - - - 18.55% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 98,275 90,702 98,003 85,668 81,774 84,817 76,371 4.29%
NOSH 129,616 128,238 127,161 127,482 125,748 125,973 41,194 21.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.78% 1.74% 8.59% 2.34% 3.16% 3.75% 15.32% -
ROE 3.44% 2.97% 11.79% 2.13% 3.80% 4.43% 14.54% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 92.81 120.56 105.81 61.13 78.07 79.52 175.92 -10.10%
EPS 2.61 2.10 9.09 1.43 2.47 2.98 26.95 -32.22%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.7582 0.7073 0.7707 0.672 0.6503 0.6733 1.8539 -13.83%
Adjusted Per Share Value based on latest NOSH - 127,341
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 74.76 96.09 83.62 48.43 61.01 62.26 45.04 8.80%
EPS 2.10 1.67 7.18 1.13 1.93 2.33 6.90 -17.97%
DPS 0.00 1.99 0.00 0.00 0.00 0.00 1.28 -
NAPS 0.6108 0.5637 0.6091 0.5324 0.5082 0.5271 0.4746 4.29%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.46 0.41 0.57 0.68 0.48 0.63 0.79 -
P/RPS 0.50 0.34 0.54 1.11 0.61 0.79 0.45 1.77%
P/EPS 17.62 19.52 6.27 47.55 19.44 21.14 2.93 34.83%
EY 5.67 5.12 15.95 2.10 5.14 4.73 34.11 -25.83%
DY 0.00 6.10 0.00 0.00 0.00 0.00 6.33 -
P/NAPS 0.61 0.58 0.74 1.01 0.74 0.94 0.43 5.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 02/09/09 29/08/08 24/08/07 18/09/06 15/08/05 25/08/04 -
Price 0.45 0.47 0.56 0.61 0.46 0.58 0.79 -
P/RPS 0.48 0.39 0.53 1.00 0.59 0.73 0.45 1.08%
P/EPS 17.24 22.38 6.16 42.66 18.63 19.46 2.93 34.34%
EY 5.80 4.47 16.23 2.34 5.37 5.14 34.11 -25.55%
DY 0.00 5.32 0.00 0.00 0.00 0.00 6.33 -
P/NAPS 0.59 0.66 0.73 0.91 0.71 0.86 0.43 5.41%

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