[LSTEEL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.56%
YoY- 83.12%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 47,207 32,541 51,751 46,999 83,481 46,141 62,024 -4.44%
PBT 1,300 -2,974 -10,707 -479 -12,734 618 459 18.92%
Tax 179 2,179 2,260 -1,771 738 -5,253 -49 -
NP 1,479 -795 -8,447 -2,250 -11,996 -4,635 410 23.81%
-
NP to SH 4,468 -872 -9,376 -1,978 -11,717 -4,597 410 48.84%
-
Tax Rate -13.77% - - - - 850.00% 10.68% -
Total Cost 45,728 33,336 60,198 49,249 95,477 50,776 61,614 -4.84%
-
Net Worth 131,181 12,310,588 120,402 116,881 116,529 94,702 98,950 4.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 3,203 -
Div Payout % - - - - - - 781.25% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 131,181 12,310,588 120,402 116,881 116,529 94,702 98,950 4.80%
NOSH 128,032 128,235 128,087 128,441 128,054 127,976 128,125 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.13% -2.44% -16.32% -4.79% -14.37% -10.05% 0.66% -
ROE 3.41% -0.01% -7.79% -1.69% -10.05% -4.85% 0.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.07 25.38 40.40 36.59 65.19 36.05 48.41 -4.34%
EPS 1.19 -0.68 -7.32 -1.54 -9.15 -3.59 0.32 24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.03 96.00 0.94 0.91 0.91 0.74 0.7723 4.91%
Adjusted Per Share Value based on latest NOSH - 128,441
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.33 20.22 32.16 29.21 51.87 28.67 38.54 -4.44%
EPS 2.78 -0.54 -5.83 -1.23 -7.28 -2.86 0.25 49.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.99 -
NAPS 0.8152 76.4976 0.7482 0.7263 0.7241 0.5885 0.6149 4.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.165 0.275 0.30 0.32 0.36 0.45 -
P/RPS 1.08 0.65 0.68 0.82 0.49 1.00 0.93 2.52%
P/EPS 11.40 -24.26 -3.76 -19.48 -3.50 -10.02 140.63 -34.18%
EY 8.77 -4.12 -26.62 -5.13 -28.59 -9.98 0.71 51.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.39 0.00 0.29 0.33 0.35 0.49 0.58 -6.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.53 0.16 0.26 0.30 0.28 0.40 0.46 -
P/RPS 1.43 0.63 0.64 0.82 0.43 1.11 0.95 7.04%
P/EPS 15.11 -23.53 -3.55 -19.48 -3.06 -11.14 143.75 -31.27%
EY 6.62 -4.25 -28.15 -5.13 -32.68 -8.98 0.70 45.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
P/NAPS 0.51 0.00 0.28 0.33 0.31 0.54 0.60 -2.66%

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