[LSTEEL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -27.16%
YoY- 275.62%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 354,585 251,675 242,037 166,893 158,953 200,627 124,888 18.98%
PBT 12,449 -11,592 20,943 4,782 -1,048 10,532 22,107 -9.12%
Tax -2,751 3,308 -6,065 -151 -1,589 -1,042 -3,323 -3.09%
NP 9,698 -8,284 14,878 4,631 -2,637 9,490 18,784 -10.42%
-
NP to SH 9,745 -8,282 14,878 4,631 -2,637 9,490 18,784 -10.35%
-
Tax Rate 22.10% - 28.96% 3.16% - 9.89% 15.03% -
Total Cost 344,887 259,959 227,159 162,262 161,590 191,137 106,104 21.69%
-
Net Worth 504,203 90,678 98,120 85,573 81,931 84,636 76,811 36.81%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 3,205 3,174 3,161 1,574 3,141 2,047 -
Div Payout % - 0.00% 21.33% 68.26% 0.00% 33.11% 10.90% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 504,203 90,678 98,120 85,573 81,931 84,636 76,811 36.81%
NOSH 665,000 128,203 127,313 127,341 125,990 125,704 41,432 58.78%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.74% -3.29% 6.15% 2.77% -1.66% 4.73% 15.04% -
ROE 1.93% -9.13% 15.16% 5.41% -3.22% 11.21% 24.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.32 196.31 190.11 131.06 126.16 159.60 301.43 -25.06%
EPS 1.47 -6.46 11.69 3.64 -2.09 7.55 45.34 -43.51%
DPS 0.00 2.50 2.50 2.50 1.25 2.50 4.94 -
NAPS 0.7582 0.7073 0.7707 0.672 0.6503 0.6733 1.8539 -13.83%
Adjusted Per Share Value based on latest NOSH - 127,341
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 220.99 156.86 150.85 104.02 99.07 125.04 77.84 18.98%
EPS 6.07 -5.16 9.27 2.89 -1.64 5.91 11.71 -10.36%
DPS 0.00 2.00 1.98 1.97 0.98 1.96 1.28 -
NAPS 3.1424 0.5652 0.6115 0.5333 0.5106 0.5275 0.4787 36.81%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.46 0.41 0.57 0.68 0.48 0.63 0.79 -
P/RPS 0.86 0.21 0.30 0.52 0.38 0.39 0.26 22.05%
P/EPS 31.39 -6.35 4.88 18.70 -22.93 8.34 1.74 61.91%
EY 3.19 -15.76 20.50 5.35 -4.36 11.98 57.39 -38.20%
DY 0.00 6.10 4.39 3.68 2.60 3.97 6.26 -
P/NAPS 0.61 0.58 0.74 1.01 0.74 0.94 0.43 5.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 02/09/09 29/08/08 24/08/07 18/09/06 15/08/05 25/08/04 -
Price 0.45 0.47 0.56 0.61 0.46 0.58 0.79 -
P/RPS 0.84 0.24 0.29 0.47 0.36 0.36 0.26 21.57%
P/EPS 30.71 -7.28 4.79 16.77 -21.98 7.68 1.74 61.32%
EY 3.26 -13.74 20.87 5.96 -4.55 13.02 57.39 -37.98%
DY 0.00 5.32 4.46 4.10 2.72 4.31 6.26 -
P/NAPS 0.59 0.66 0.73 0.91 0.71 0.86 0.43 5.41%

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