[LSTEEL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.81%
YoY- 385.2%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 273,755 270,935 208,052 384,138 237,145 222,504 185,963 6.65%
PBT -7,732 2,355 1,904 14,696 -5,089 13,557 7,081 -
Tax 549 -5,789 1,634 -2,992 968 -3,975 -723 -
NP -7,183 -3,434 3,538 11,704 -4,121 9,582 6,358 -
-
NP to SH -6,838 -3,293 3,538 11,753 -4,121 9,582 6,358 -
-
Tax Rate - 245.82% -85.82% 20.36% - 29.32% 10.21% -
Total Cost 280,938 274,369 204,514 372,434 241,266 212,922 179,605 7.73%
-
Net Worth 120,504 95,788 0 95,145 88,628 94,148 85,604 5.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 3,203 3,205 - 3,174 3,161 -
Div Payout % - - 90.53% 27.27% - 33.12% 49.72% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 120,504 95,788 0 95,145 88,628 94,148 85,604 5.85%
NOSH 128,196 129,444 120,206 125,521 128,372 127,004 125,538 0.34%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.62% -1.27% 1.70% 3.05% -1.74% 4.31% 3.42% -
ROE -5.67% -3.44% 0.00% 12.35% -4.65% 10.18% 7.43% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 213.54 209.31 173.08 306.03 184.73 175.19 148.13 6.27%
EPS -5.33 -2.54 2.94 9.36 -3.21 7.54 5.06 -
DPS 0.00 0.00 2.66 2.55 0.00 2.50 2.50 -
NAPS 0.94 0.74 0.00 0.758 0.6904 0.7413 0.6819 5.49%
Adjusted Per Share Value based on latest NOSH - 125,521
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 177.01 175.18 134.52 248.38 153.34 143.87 120.24 6.65%
EPS -4.42 -2.13 2.29 7.60 -2.66 6.20 4.11 -
DPS 0.00 0.00 2.07 2.07 0.00 2.05 2.04 -
NAPS 0.7792 0.6194 0.00 0.6152 0.5731 0.6088 0.5535 5.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.26 0.35 0.47 0.47 0.34 0.52 0.59 -
P/RPS 0.12 0.17 0.27 0.15 0.18 0.30 0.40 -18.16%
P/EPS -4.87 -13.76 15.97 5.02 -10.59 6.89 11.65 -
EY -20.52 -7.27 6.26 19.92 -9.44 14.51 8.58 -
DY 0.00 0.00 5.67 5.43 0.00 4.81 4.24 -
P/NAPS 0.28 0.47 0.00 0.62 0.49 0.70 0.87 -17.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 31/05/12 30/05/11 27/05/10 26/05/09 29/05/08 28/05/07 -
Price 0.29 0.31 0.44 0.44 0.43 0.81 0.67 -
P/RPS 0.14 0.15 0.25 0.14 0.23 0.46 0.45 -17.66%
P/EPS -5.44 -12.19 14.95 4.70 -13.39 10.74 13.23 -
EY -18.39 -8.21 6.69 21.28 -7.47 9.31 7.56 -
DY 0.00 0.00 6.06 5.80 0.00 3.09 3.73 -
P/NAPS 0.31 0.42 0.00 0.58 0.62 1.09 0.98 -17.44%

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