[LSTEEL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 88.06%
YoY- -106.73%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 245,997 291,170 230,147 369,092 230,568 175,264 171,553 6.18%
PBT 2,169 3,799 3,622 -3,232 20,621 3,938 1,539 5.88%
Tax -5,494 -648 324 2,241 -5,929 -189 -2,323 15.41%
NP -3,325 3,151 3,946 -991 14,692 3,749 -784 27.19%
-
NP to SH -3,220 3,151 3,993 -989 14,692 3,749 -784 26.52%
-
Tax Rate 253.30% 17.06% -8.95% - 28.75% 4.80% 150.94% -
Total Cost 249,322 288,019 226,201 370,083 215,876 171,515 172,337 6.34%
-
Net Worth 96,887 93,599 100,662 94,934 96,649 86,699 83,134 2.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,203 - 3,205 3,174 3,161 1,574 -
Div Payout % - 101.65% - 0.00% 21.60% 84.32% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 96,887 93,599 100,662 94,934 96,649 86,699 83,134 2.58%
NOSH 129,183 120,000 130,729 128,064 124,999 128,235 125,523 0.47%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.35% 1.08% 1.71% -0.27% 6.37% 2.14% -0.46% -
ROE -3.32% 3.37% 3.97% -1.04% 15.20% 4.32% -0.94% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 190.42 242.64 176.05 288.21 184.45 136.67 136.67 5.67%
EPS -2.49 2.63 3.05 -0.77 11.75 2.92 -0.62 26.04%
DPS 0.00 2.67 0.00 2.50 2.50 2.47 1.25 -
NAPS 0.75 0.78 0.77 0.7413 0.7732 0.6761 0.6623 2.09%
Adjusted Per Share Value based on latest NOSH - 128,064
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 152.86 180.93 143.01 229.35 143.27 108.91 106.60 6.18%
EPS -2.00 1.96 2.48 -0.61 9.13 2.33 -0.49 26.39%
DPS 0.00 1.99 0.00 1.99 1.97 1.96 0.98 -
NAPS 0.6021 0.5816 0.6255 0.5899 0.6006 0.5388 0.5166 2.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.40 0.43 0.44 0.47 0.62 0.46 -
P/RPS 0.15 0.16 0.24 0.15 0.25 0.45 0.34 -12.73%
P/EPS -11.23 15.23 14.08 -56.98 4.00 21.21 -73.65 -26.88%
EY -8.90 6.56 7.10 -1.76 25.01 4.72 -1.36 36.72%
DY 0.00 6.67 0.00 5.68 5.32 3.98 2.72 -
P/NAPS 0.37 0.51 0.56 0.59 0.61 0.92 0.69 -9.85%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 20/11/06 -
Price 0.30 0.40 0.43 0.44 0.32 0.59 0.43 -
P/RPS 0.16 0.16 0.24 0.15 0.17 0.43 0.31 -10.42%
P/EPS -12.04 15.23 14.08 -56.98 2.72 20.18 -68.85 -25.19%
EY -8.31 6.56 7.10 -1.76 36.73 4.96 -1.45 33.73%
DY 0.00 6.67 0.00 5.68 7.81 4.18 2.91 -
P/NAPS 0.40 0.51 0.56 0.59 0.41 0.87 0.65 -7.76%

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