[LSTEEL] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.06%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 121,084 126,725 149,153 120,302 154,610 134,545 77,925 7.61%
PBT 5,062 2,233 3,265 3,946 2,891 15,899 2,003 16.69%
Tax 0 -199 -560 -600 -200 -4,340 -180 -
NP 5,062 2,034 2,705 3,346 2,691 11,559 1,823 18.53%
-
NP to SH 5,105 2,009 2,667 3,383 2,693 11,559 1,823 18.70%
-
Tax Rate 0.00% 8.91% 17.15% 15.21% 6.92% 27.30% 8.99% -
Total Cost 116,022 124,691 146,448 116,956 151,919 122,986 76,102 7.27%
-
Net Worth 121,547 97,250 98,454 98,275 90,702 98,003 85,668 5.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 3,205 - - -
Div Payout % - - - - 119.05% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 121,547 97,250 98,454 98,275 90,702 98,003 85,668 5.99%
NOSH 127,944 127,961 124,626 129,616 128,238 127,161 127,482 0.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.18% 1.61% 1.81% 2.78% 1.74% 8.59% 2.34% -
ROE 4.20% 2.07% 2.71% 3.44% 2.97% 11.79% 2.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 94.64 99.03 119.68 92.81 120.56 105.81 61.13 7.54%
EPS 3.99 1.57 2.14 2.61 2.10 9.09 1.43 18.63%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.95 0.76 0.79 0.7582 0.7073 0.7707 0.672 5.93%
Adjusted Per Share Value based on latest NOSH - 665,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 75.47 78.98 92.96 74.98 96.36 83.85 48.57 7.61%
EPS 3.18 1.25 1.66 2.11 1.68 7.20 1.14 18.62%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.7575 0.6061 0.6136 0.6125 0.5653 0.6108 0.5339 5.99%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.27 0.31 0.50 0.46 0.41 0.57 0.68 -
P/RPS 0.29 0.31 0.42 0.50 0.34 0.54 1.11 -20.02%
P/EPS 6.77 19.75 23.36 17.62 19.52 6.27 47.55 -27.71%
EY 14.78 5.06 4.28 5.67 5.12 15.95 2.10 38.39%
DY 0.00 0.00 0.00 0.00 6.10 0.00 0.00 -
P/NAPS 0.28 0.41 0.63 0.61 0.58 0.74 1.01 -19.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 24/08/10 02/09/09 29/08/08 24/08/07 -
Price 0.265 0.28 0.385 0.45 0.47 0.56 0.61 -
P/RPS 0.28 0.28 0.32 0.48 0.39 0.53 1.00 -19.10%
P/EPS 6.64 17.83 17.99 17.24 22.38 6.16 42.66 -26.63%
EY 15.06 5.61 5.56 5.80 4.47 16.23 2.34 36.34%
DY 0.00 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 0.28 0.37 0.49 0.59 0.66 0.73 0.91 -17.82%

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