[LSTEEL] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -23.94%
YoY- -49.48%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 242,037 166,893 158,953 200,627 124,888 92,945 72,741 22.16%
PBT 20,943 4,782 -1,048 10,532 22,107 13,809 2,835 39.51%
Tax -6,065 -151 -1,589 -1,042 -3,323 -3,069 770 -
NP 14,878 4,631 -2,637 9,490 18,784 10,740 3,605 26.62%
-
NP to SH 14,878 4,631 -2,637 9,490 18,784 10,740 3,605 26.62%
-
Tax Rate 28.96% 3.16% - 9.89% 15.03% 22.22% -27.16% -
Total Cost 227,159 162,262 161,590 191,137 106,104 82,205 69,136 21.90%
-
Net Worth 98,120 85,573 81,931 84,636 76,811 61,255 51,000 11.51%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,174 3,161 1,574 3,141 2,047 1,999 - -
Div Payout % 21.33% 68.26% 0.00% 33.11% 10.90% 18.62% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 98,120 85,573 81,931 84,636 76,811 61,255 51,000 11.51%
NOSH 127,313 127,341 125,990 125,704 41,432 40,036 39,971 21.27%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.15% 2.77% -1.66% 4.73% 15.04% 11.56% 4.96% -
ROE 15.16% 5.41% -3.22% 11.21% 24.45% 17.53% 7.07% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 190.11 131.06 126.16 159.60 301.43 232.15 181.98 0.73%
EPS 11.69 3.64 -2.09 7.55 45.34 26.83 9.02 4.41%
DPS 2.50 2.50 1.25 2.50 4.94 5.00 0.00 -
NAPS 0.7707 0.672 0.6503 0.6733 1.8539 1.53 1.2759 -8.05%
Adjusted Per Share Value based on latest NOSH - 125,704
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 150.85 104.02 99.07 125.04 77.84 57.93 45.34 22.16%
EPS 9.27 2.89 -1.64 5.91 11.71 6.69 2.25 26.58%
DPS 1.98 1.97 0.98 1.96 1.28 1.25 0.00 -
NAPS 0.6115 0.5333 0.5106 0.5275 0.4787 0.3818 0.3179 11.50%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.57 0.68 0.48 0.63 0.79 0.42 0.30 -
P/RPS 0.30 0.52 0.38 0.39 0.26 0.18 0.16 11.03%
P/EPS 4.88 18.70 -22.93 8.34 1.74 1.57 3.33 6.57%
EY 20.50 5.35 -4.36 11.98 57.39 63.87 30.06 -6.17%
DY 4.39 3.68 2.60 3.97 6.26 11.90 0.00 -
P/NAPS 0.74 1.01 0.74 0.94 0.43 0.27 0.24 20.62%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 24/08/07 18/09/06 15/08/05 25/08/04 25/08/03 26/08/02 -
Price 0.56 0.61 0.46 0.58 0.79 0.52 0.26 -
P/RPS 0.29 0.47 0.36 0.36 0.26 0.22 0.14 12.89%
P/EPS 4.79 16.77 -21.98 7.68 1.74 1.94 2.88 8.84%
EY 20.87 5.96 -4.55 13.02 57.39 51.59 34.69 -8.11%
DY 4.46 4.10 2.72 4.31 6.26 9.62 0.00 -
P/NAPS 0.73 0.91 0.71 0.86 0.43 0.34 0.20 24.05%

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