[LSTEEL] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.1%
YoY- -13.09%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 216,713 388,893 231,610 185,417 187,145 160,952 172,919 3.83%
PBT 4,439 11,394 1,417 7,045 6,980 -814 19,260 -21.68%
Tax 1,108 -2,351 -832 -1,905 -1,066 -1,175 -2,421 -
NP 5,547 9,043 585 5,140 5,914 -1,989 16,839 -16.88%
-
NP to SH 5,585 9,054 585 5,140 5,914 -1,989 16,839 -16.79%
-
Tax Rate -24.96% 20.63% 58.72% 27.04% 15.27% - 12.57% -
Total Cost 211,166 379,850 231,025 180,277 181,231 162,941 156,080 5.16%
-
Net Worth 98,950 94,058 87,790 88,821 85,448 79,562 82,805 3.01%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,203 3,205 - 3,174 3,161 1,574 5,189 -7.72%
Div Payout % 57.35% 35.40% - 61.75% 53.45% 0.00% 30.82% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 98,950 94,058 87,790 88,821 85,448 79,562 82,805 3.01%
NOSH 128,125 128,478 127,993 126,960 126,440 125,989 125,671 0.32%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.56% 2.33% 0.25% 2.77% 3.16% -1.24% 9.74% -
ROE 5.64% 9.63% 0.67% 5.79% 6.92% -2.50% 20.34% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 169.14 302.69 180.96 146.04 148.01 127.75 137.60 3.49%
EPS 4.36 7.05 0.46 4.05 4.68 -1.58 13.40 -17.05%
DPS 2.50 2.50 0.00 2.50 2.50 1.25 4.13 -8.02%
NAPS 0.7723 0.7321 0.6859 0.6996 0.6758 0.6315 0.6589 2.68%
Adjusted Per Share Value based on latest NOSH - 126,960
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 140.12 251.45 149.76 119.89 121.01 104.07 111.81 3.83%
EPS 3.61 5.85 0.38 3.32 3.82 -1.29 10.89 -16.80%
DPS 2.07 2.07 0.00 2.05 2.04 1.02 3.36 -7.75%
NAPS 0.6398 0.6082 0.5676 0.5743 0.5525 0.5144 0.5354 3.01%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.45 0.50 0.31 0.56 0.47 0.42 1.12 -
P/RPS 0.27 0.17 0.17 0.38 0.32 0.33 0.81 -16.72%
P/EPS 10.32 7.10 67.83 13.83 10.05 -26.60 8.36 3.57%
EY 9.69 14.09 1.47 7.23 9.95 -3.76 11.96 -3.44%
DY 5.56 5.00 0.00 4.46 5.32 2.98 3.69 7.06%
P/NAPS 0.58 0.68 0.45 0.80 0.70 0.67 1.70 -16.40%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 29/02/08 27/02/07 23/02/06 22/02/05 -
Price 0.46 0.52 0.28 0.57 0.64 0.43 1.07 -
P/RPS 0.27 0.17 0.15 0.39 0.43 0.34 0.78 -16.19%
P/EPS 10.55 7.38 61.26 14.08 13.68 -27.24 7.99 4.73%
EY 9.48 13.55 1.63 7.10 7.31 -3.67 12.52 -4.52%
DY 5.43 4.81 0.00 4.39 3.91 2.91 3.86 5.84%
P/NAPS 0.60 0.71 0.41 0.81 0.95 0.68 1.62 -15.25%

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