[LSTEEL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -44.31%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 120,142 121,136 182,929 211,660 199,855 229,147 154,689 -4.12%
PBT 6,275 -2,722 -3,956 2,928 1,555 3,340 3,980 7.87%
Tax -1,224 18 395 -167 -146 -599 1,157 -
NP 5,051 -2,704 -3,561 2,761 1,409 2,741 5,137 -0.28%
-
NP to SH 5,233 -2,603 -3,480 2,843 1,382 2,703 5,175 0.18%
-
Tax Rate 19.51% - - 5.70% 9.39% 17.93% -29.07% -
Total Cost 115,091 123,840 186,490 208,899 198,446 226,406 149,552 -4.26%
-
Net Worth 12,738,300 117,390 113,867 119,098 95,972 97,158 100,371 124.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 12,738,300 117,390 113,867 119,098 95,972 97,158 100,371 124.00%
NOSH 128,032 127,598 127,941 128,063 127,962 124,562 130,352 -0.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.20% -2.23% -1.95% 1.30% 0.71% 1.20% 3.32% -
ROE 0.04% -2.22% -3.06% 2.39% 1.44% 2.78% 5.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.32 94.94 142.98 165.28 156.18 183.96 118.67 -3.75%
EPS 4.11 -2.04 -2.72 2.22 1.08 2.17 3.97 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 100.00 0.92 0.89 0.93 0.75 0.78 0.77 124.86%
Adjusted Per Share Value based on latest NOSH - 127,796
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 74.88 75.50 114.01 131.92 124.56 142.82 96.41 -4.12%
EPS 3.26 -1.62 -2.17 1.77 0.86 1.68 3.23 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 79.3911 0.7316 0.7097 0.7423 0.5981 0.6055 0.6256 124.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.495 0.17 0.315 0.30 0.28 0.40 0.43 -
P/RPS 0.52 0.18 0.22 0.18 0.18 0.22 0.36 6.31%
P/EPS 12.05 -8.33 -11.58 13.51 25.93 18.43 10.83 1.79%
EY 8.30 -12.00 -8.63 7.40 3.86 5.43 9.23 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.18 0.35 0.32 0.37 0.51 0.56 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 20/11/15 26/11/14 28/11/13 30/11/12 22/11/11 30/11/10 -
Price 0.40 0.20 0.30 0.29 0.30 0.40 0.43 -
P/RPS 0.42 0.21 0.21 0.18 0.19 0.22 0.36 2.60%
P/EPS 9.74 -9.80 -11.03 13.06 27.78 18.43 10.83 -1.75%
EY 10.27 -10.20 -9.07 7.66 3.60 5.43 9.23 1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.34 0.31 0.40 0.51 0.56 -

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