[LSTEEL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 854.34%
YoY- 397.34%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 388,893 231,610 185,417 187,145 160,952 172,919 100,383 25.29%
PBT 11,394 1,417 7,045 6,980 -814 19,260 14,180 -3.57%
Tax -2,351 -832 -1,905 -1,066 -1,175 -2,421 -1,874 3.84%
NP 9,043 585 5,140 5,914 -1,989 16,839 12,306 -5.00%
-
NP to SH 9,054 585 5,140 5,914 -1,989 16,839 12,306 -4.98%
-
Tax Rate 20.63% 58.72% 27.04% 15.27% - 12.57% 13.22% -
Total Cost 379,850 231,025 180,277 181,231 162,941 156,080 88,077 27.55%
-
Net Worth 94,058 87,790 88,821 85,448 79,562 82,805 67,294 5.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,205 - 3,174 3,161 1,574 5,189 - -
Div Payout % 35.40% - 61.75% 53.45% 0.00% 30.82% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 94,058 87,790 88,821 85,448 79,562 82,805 67,294 5.73%
NOSH 128,478 127,993 126,960 126,440 125,989 125,671 40,767 21.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.33% 0.25% 2.77% 3.16% -1.24% 9.74% 12.26% -
ROE 9.63% 0.67% 5.79% 6.92% -2.50% 20.34% 18.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 302.69 180.96 146.04 148.01 127.75 137.60 246.23 3.49%
EPS 7.05 0.46 4.05 4.68 -1.58 13.40 30.19 -21.50%
DPS 2.50 0.00 2.50 2.50 1.25 4.13 0.00 -
NAPS 0.7321 0.6859 0.6996 0.6758 0.6315 0.6589 1.6507 -12.66%
Adjusted Per Share Value based on latest NOSH - 126,440
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 251.45 149.76 119.89 121.01 104.07 111.81 64.91 25.29%
EPS 5.85 0.38 3.32 3.82 -1.29 10.89 7.96 -4.99%
DPS 2.07 0.00 2.05 2.04 1.02 3.36 0.00 -
NAPS 0.6082 0.5676 0.5743 0.5525 0.5144 0.5354 0.4351 5.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.31 0.56 0.47 0.42 1.12 0.60 -
P/RPS 0.17 0.17 0.38 0.32 0.33 0.81 0.24 -5.58%
P/EPS 7.10 67.83 13.83 10.05 -26.60 8.36 1.99 23.59%
EY 14.09 1.47 7.23 9.95 -3.76 11.96 50.31 -19.09%
DY 5.00 0.00 4.46 5.32 2.98 3.69 0.00 -
P/NAPS 0.68 0.45 0.80 0.70 0.67 1.70 0.36 11.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 27/02/07 23/02/06 22/02/05 25/02/04 -
Price 0.52 0.28 0.57 0.64 0.43 1.07 0.82 -
P/RPS 0.17 0.15 0.39 0.43 0.34 0.78 0.33 -10.45%
P/EPS 7.38 61.26 14.08 13.68 -27.24 7.99 2.72 18.08%
EY 13.55 1.63 7.10 7.31 -3.67 12.52 36.81 -15.33%
DY 4.81 0.00 4.39 3.91 2.91 3.86 0.00 -
P/NAPS 0.71 0.41 0.81 0.95 0.68 1.62 0.50 6.01%

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