[LSTEEL] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -59.03%
YoY- 503.74%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 295,141 245,997 291,170 230,147 369,092 230,568 175,264 9.06%
PBT -9,807 2,169 3,799 3,622 -3,232 20,621 3,938 -
Tax 571 -5,494 -648 324 2,241 -5,929 -189 -
NP -9,236 -3,325 3,151 3,946 -991 14,692 3,749 -
-
NP to SH -8,874 -3,220 3,151 3,993 -989 14,692 3,749 -
-
Tax Rate - 253.30% 17.06% -8.95% - 28.75% 4.80% -
Total Cost 304,377 249,322 288,019 226,201 370,083 215,876 171,515 10.02%
-
Net Worth 118,850 96,887 93,599 100,662 94,934 96,649 86,699 5.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 3,203 - 3,205 3,174 3,161 -
Div Payout % - - 101.65% - 0.00% 21.60% 84.32% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 118,850 96,887 93,599 100,662 94,934 96,649 86,699 5.39%
NOSH 127,796 129,183 120,000 130,729 128,064 124,999 128,235 -0.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -3.13% -1.35% 1.08% 1.71% -0.27% 6.37% 2.14% -
ROE -7.47% -3.32% 3.37% 3.97% -1.04% 15.20% 4.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 230.95 190.42 242.64 176.05 288.21 184.45 136.67 9.12%
EPS -6.94 -2.49 2.63 3.05 -0.77 11.75 2.92 -
DPS 0.00 0.00 2.67 0.00 2.50 2.50 2.47 -
NAPS 0.93 0.75 0.78 0.77 0.7413 0.7732 0.6761 5.45%
Adjusted Per Share Value based on latest NOSH - 130,729
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 183.95 153.32 181.47 143.44 230.04 143.70 109.23 9.06%
EPS -5.53 -2.01 1.96 2.49 -0.62 9.16 2.34 -
DPS 0.00 0.00 2.00 0.00 2.00 1.98 1.97 -
NAPS 0.7407 0.6039 0.5834 0.6274 0.5917 0.6024 0.5404 5.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.28 0.40 0.43 0.44 0.47 0.62 -
P/RPS 0.13 0.15 0.16 0.24 0.15 0.25 0.45 -18.67%
P/EPS -4.32 -11.23 15.23 14.08 -56.98 4.00 21.21 -
EY -23.15 -8.90 6.56 7.10 -1.76 25.01 4.72 -
DY 0.00 0.00 6.67 0.00 5.68 5.32 3.98 -
P/NAPS 0.32 0.37 0.51 0.56 0.59 0.61 0.92 -16.12%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 -
Price 0.29 0.30 0.40 0.43 0.44 0.32 0.59 -
P/RPS 0.13 0.16 0.16 0.24 0.15 0.17 0.43 -18.06%
P/EPS -4.18 -12.04 15.23 14.08 -56.98 2.72 20.18 -
EY -23.94 -8.31 6.56 7.10 -1.76 36.73 4.96 -
DY 0.00 0.00 6.67 0.00 5.68 7.81 4.18 -
P/NAPS 0.31 0.40 0.51 0.56 0.59 0.41 0.87 -15.78%

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