[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
13-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.21%
YoY- 3282.59%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 95,926 114,508 87,894 84,928 85,824 81,124 63,254 32.09%
PBT 10,470 12,308 11,142 11,334 5,136 7,988 -1,499 -
Tax -1,222 -2,620 -2,006 -2,805 904 -1,616 1,514 -
NP 9,248 9,688 9,136 8,529 6,040 6,372 15 7229.60%
-
NP to SH 9,248 9,688 9,136 8,529 6,040 6,372 15 7229.60%
-
Tax Rate 11.67% 21.29% 18.00% 24.75% -17.60% 20.23% - -
Total Cost 86,678 104,820 78,758 76,398 79,784 74,752 63,239 23.46%
-
Net Worth 61,199 59,044 57,199 54,408 51,035 49,639 45,007 22.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,999 - - - - -
Div Payout % - - 21.89% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 61,199 59,044 57,199 54,408 51,035 49,639 45,007 22.80%
NOSH 39,999 40,033 39,999 40,006 39,999 40,025 37,500 4.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.64% 8.46% 10.39% 10.04% 7.04% 7.85% 0.02% -
ROE 15.11% 16.41% 15.97% 15.68% 11.83% 12.84% 0.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 239.82 286.03 219.74 212.29 214.56 202.68 168.68 26.52%
EPS 23.12 24.20 22.84 21.32 15.10 15.92 0.04 6920.10%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.4749 1.43 1.36 1.2759 1.2402 1.2002 17.62%
Adjusted Per Share Value based on latest NOSH - 40,011
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 62.02 74.04 56.83 54.91 55.49 52.45 40.90 32.09%
EPS 5.98 6.26 5.91 5.51 3.91 4.12 0.01 7081.57%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 0.00 -
NAPS 0.3957 0.3818 0.3698 0.3518 0.33 0.321 0.291 22.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.29 0.28 0.28 0.30 0.30 0.36 -
P/RPS 0.18 0.10 0.13 0.13 0.14 0.15 0.21 -9.79%
P/EPS 1.82 1.20 1.23 1.31 1.99 1.88 900.00 -98.41%
EY 55.05 83.45 81.57 76.14 50.33 53.07 0.11 6275.58%
DY 0.00 0.00 17.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.20 0.21 0.24 0.24 0.30 -6.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 -
Price 0.52 0.33 0.28 0.30 0.26 0.36 0.31 -
P/RPS 0.22 0.12 0.13 0.14 0.12 0.18 0.18 14.35%
P/EPS 2.25 1.36 1.23 1.41 1.72 2.26 775.00 -97.98%
EY 44.46 73.33 81.57 71.07 58.08 44.22 0.13 4843.01%
DY 0.00 0.00 17.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.20 0.22 0.20 0.29 0.26 19.64%

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