[LSTEEL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.97%
YoY- -49.44%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 211,660 199,855 229,147 154,689 313,435 175,953 130,802 8.34%
PBT 2,928 1,555 3,340 3,980 11,752 16,400 2,825 0.59%
Tax -167 -146 -599 1,157 -1,518 -4,591 -567 -18.41%
NP 2,761 1,409 2,741 5,137 10,234 11,809 2,258 3.40%
-
NP to SH 2,843 1,382 2,703 5,175 10,236 11,809 2,258 3.91%
-
Tax Rate 5.70% 9.39% 17.93% -29.07% 12.92% 27.99% 20.07% -
Total Cost 208,899 198,446 226,406 149,552 303,201 164,144 128,544 8.42%
-
Net Worth 119,098 95,972 97,158 100,371 94,968 98,603 85,765 5.61%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 3,202 - - -
Div Payout % - - - - 31.29% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 119,098 95,972 97,158 100,371 94,968 98,603 85,765 5.61%
NOSH 128,063 127,962 124,562 130,352 128,110 127,526 126,853 0.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.30% 0.71% 1.20% 3.32% 3.27% 6.71% 1.73% -
ROE 2.39% 1.44% 2.78% 5.16% 10.78% 11.98% 2.63% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 165.28 156.18 183.96 118.67 244.66 137.97 103.11 8.17%
EPS 2.22 1.08 2.17 3.97 7.99 9.26 1.78 3.74%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.93 0.75 0.78 0.77 0.7413 0.7732 0.6761 5.45%
Adjusted Per Share Value based on latest NOSH - 130,729
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 131.92 124.56 142.82 96.41 195.35 109.66 81.52 8.34%
EPS 1.77 0.86 1.68 3.23 6.38 7.36 1.41 3.85%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.7423 0.5981 0.6055 0.6256 0.5919 0.6145 0.5345 5.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.28 0.40 0.43 0.44 0.47 0.62 -
P/RPS 0.18 0.18 0.22 0.36 0.18 0.34 0.60 -18.16%
P/EPS 13.51 25.93 18.43 10.83 5.51 5.08 34.83 -14.58%
EY 7.40 3.86 5.43 9.23 18.16 19.70 2.87 17.08%
DY 0.00 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.32 0.37 0.51 0.56 0.59 0.61 0.92 -16.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 -
Price 0.29 0.30 0.40 0.43 0.44 0.32 0.59 -
P/RPS 0.18 0.19 0.22 0.36 0.18 0.23 0.57 -17.46%
P/EPS 13.06 27.78 18.43 10.83 5.51 3.46 33.15 -14.36%
EY 7.66 3.60 5.43 9.23 18.16 28.94 3.02 16.76%
DY 0.00 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.31 0.40 0.51 0.56 0.59 0.41 0.87 -15.78%

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