[LSTEEL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.51%
YoY- 281.81%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 384,138 237,145 222,504 185,963 144,280 178,067 115,548 22.15%
PBT 14,696 -5,089 13,557 7,081 -2,941 13,799 19,136 -4.30%
Tax -2,992 968 -3,975 -723 -556 -1,322 -3,010 -0.09%
NP 11,704 -4,121 9,582 6,358 -3,497 12,477 16,126 -5.19%
-
NP to SH 11,753 -4,121 9,582 6,358 -3,497 12,477 16,126 -5.13%
-
Tax Rate 20.36% - 29.32% 10.21% - 9.58% 15.73% -
Total Cost 372,434 241,266 212,922 179,605 147,777 165,590 99,422 24.60%
-
Net Worth 95,145 88,628 94,148 85,604 78,727 83,073 73,683 4.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,205 - 3,174 3,161 1,574 3,141 2,047 7.75%
Div Payout % 27.27% - 33.12% 49.72% 0.00% 25.18% 12.70% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 95,145 88,628 94,148 85,604 78,727 83,073 73,683 4.35%
NOSH 125,521 128,372 127,004 125,538 123,999 126,174 40,958 20.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.05% -1.74% 4.31% 3.42% -2.42% 7.01% 13.96% -
ROE 12.35% -4.65% 10.18% 7.43% -4.44% 15.02% 21.89% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 306.03 184.73 175.19 148.13 116.35 141.13 282.11 1.36%
EPS 9.36 -3.21 7.54 5.06 -2.82 9.89 39.37 -21.28%
DPS 2.55 0.00 2.50 2.50 1.25 2.49 5.00 -10.61%
NAPS 0.758 0.6904 0.7413 0.6819 0.6349 0.6584 1.799 -13.40%
Adjusted Per Share Value based on latest NOSH - 125,538
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 239.41 147.80 138.68 115.90 89.92 110.98 72.01 22.15%
EPS 7.33 -2.57 5.97 3.96 -2.18 7.78 10.05 -5.12%
DPS 2.00 0.00 1.98 1.97 0.98 1.96 1.28 7.71%
NAPS 0.593 0.5524 0.5868 0.5335 0.4907 0.5178 0.4592 4.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 0.34 0.52 0.59 0.42 0.87 0.78 -
P/RPS 0.15 0.18 0.30 0.40 0.36 0.62 0.28 -9.87%
P/EPS 5.02 -10.59 6.89 11.65 -14.89 8.80 1.98 16.76%
EY 19.92 -9.44 14.51 8.58 -6.71 11.37 50.48 -14.35%
DY 5.43 0.00 4.81 4.24 2.98 2.86 6.41 -2.72%
P/NAPS 0.62 0.49 0.70 0.87 0.66 1.32 0.43 6.28%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 29/05/08 28/05/07 25/05/06 30/05/05 25/05/04 -
Price 0.44 0.43 0.81 0.67 0.47 0.80 0.90 -
P/RPS 0.14 0.23 0.46 0.45 0.40 0.57 0.32 -12.86%
P/EPS 4.70 -13.39 10.74 13.23 -16.67 8.09 2.29 12.72%
EY 21.28 -7.47 9.31 7.56 -6.00 12.36 43.75 -11.31%
DY 5.80 0.00 3.09 3.73 2.66 3.11 5.56 0.70%
P/NAPS 0.58 0.62 1.09 0.98 0.74 1.22 0.50 2.50%

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