[LSTEEL] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -51.77%
YoY- 346.36%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 158,825 41,408 52,877 44,506 31,906 52,223 24,077 36.90%
PBT 8,861 501 823 1,667 -920 3,818 2,459 23.79%
Tax -1,318 -251 -387 -349 385 -607 -301 27.87%
NP 7,543 250 436 1,318 -535 3,211 2,158 23.16%
-
NP to SH 7,543 250 436 1,318 -535 3,211 2,158 23.16%
-
Tax Rate 14.87% 50.10% 47.02% 20.94% - 15.90% 12.24% -
Total Cost 151,282 41,158 52,441 43,188 32,441 49,012 21,919 37.94%
-
Net Worth 94,934 96,649 86,699 83,134 83,582 80,475 61,415 7.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 94,934 96,649 86,699 83,134 83,582 80,475 61,415 7.52%
NOSH 128,064 124,999 128,235 125,523 124,583 41,701 40,487 21.13%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.75% 0.60% 0.82% 2.96% -1.68% 6.15% 8.96% -
ROE 7.95% 0.26% 0.50% 1.59% -0.64% 3.99% 3.51% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 124.02 33.13 41.23 35.46 25.61 125.23 59.47 13.01%
EPS 5.89 0.20 0.34 1.05 -0.42 7.70 5.33 1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7413 0.7732 0.6761 0.6623 0.6709 1.9298 1.5169 -11.23%
Adjusted Per Share Value based on latest NOSH - 125,523
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 98.99 25.81 32.96 27.74 19.89 32.55 15.01 36.90%
EPS 4.70 0.16 0.27 0.82 -0.33 2.00 1.34 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5917 0.6024 0.5404 0.5181 0.5209 0.5016 0.3828 7.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.47 0.62 0.46 0.51 0.81 0.47 -
P/RPS 0.35 1.42 1.50 1.30 1.99 0.65 0.79 -12.67%
P/EPS 7.47 235.00 182.35 43.81 -118.76 10.52 8.82 -2.72%
EY 13.39 0.43 0.55 2.28 -0.84 9.51 11.34 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.92 0.69 0.76 0.42 0.31 11.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 21/11/07 20/11/06 31/10/05 27/10/04 21/11/03 -
Price 0.44 0.32 0.59 0.43 0.41 0.82 0.52 -
P/RPS 0.35 0.97 1.43 1.21 1.60 0.65 0.87 -14.06%
P/EPS 7.47 160.00 173.53 40.95 -95.48 10.65 9.76 -4.35%
EY 13.39 0.63 0.58 2.44 -1.05 9.39 10.25 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.87 0.65 0.61 0.42 0.34 9.61%

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