[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.22%
YoY- 6.02%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 144,936 175,168 100,383 96,053 95,926 114,508 87,894 39.61%
PBT 26,324 32,132 14,180 10,258 10,470 12,308 11,142 77.48%
Tax -4,120 -7,164 -1,874 -1,216 -1,222 -2,620 -2,006 61.64%
NP 22,204 24,968 12,306 9,042 9,248 9,688 9,136 80.86%
-
NP to SH 22,204 24,968 12,306 9,042 9,248 9,688 9,136 80.86%
-
Tax Rate 15.65% 22.30% 13.22% 11.85% 11.67% 21.29% 18.00% -
Total Cost 122,732 150,200 88,077 87,010 86,678 104,820 78,758 34.44%
-
Net Worth 76,371 73,683 66,514 60,945 61,199 59,044 57,199 21.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,119 8,191 - - - - 1,999 61.99%
Div Payout % 18.55% 32.81% - - - - 21.89% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 76,371 73,683 66,514 60,945 61,199 59,044 57,199 21.27%
NOSH 41,194 40,958 40,294 40,177 39,999 40,033 39,999 1.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.32% 14.25% 12.26% 9.41% 9.64% 8.46% 10.39% -
ROE 29.07% 33.89% 18.50% 14.84% 15.11% 16.41% 15.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 351.83 427.68 249.12 239.07 239.82 286.03 219.74 36.90%
EPS 53.90 60.96 30.54 22.51 23.12 24.20 22.84 77.34%
DPS 10.00 20.00 0.00 0.00 0.00 0.00 5.00 58.80%
NAPS 1.8539 1.799 1.6507 1.5169 1.53 1.4749 1.43 18.91%
Adjusted Per Share Value based on latest NOSH - 40,487
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.33 109.17 62.56 59.86 59.79 71.37 54.78 39.61%
EPS 13.84 15.56 7.67 5.64 5.76 6.04 5.69 80.96%
DPS 2.57 5.11 0.00 0.00 0.00 0.00 1.25 61.76%
NAPS 0.476 0.4592 0.4145 0.3798 0.3814 0.368 0.3565 21.27%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 0.78 0.60 0.47 0.42 0.29 0.28 -
P/RPS 0.22 0.18 0.24 0.20 0.18 0.10 0.13 42.05%
P/EPS 1.47 1.28 1.96 2.09 1.82 1.20 1.23 12.63%
EY 68.23 78.15 50.90 47.89 55.05 83.45 81.57 -11.23%
DY 12.66 25.64 0.00 0.00 0.00 0.00 17.86 -20.51%
P/NAPS 0.43 0.43 0.36 0.31 0.27 0.20 0.20 66.65%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 -
Price 0.79 0.90 0.82 0.52 0.52 0.33 0.28 -
P/RPS 0.22 0.21 0.33 0.22 0.22 0.12 0.13 42.05%
P/EPS 1.47 1.48 2.69 2.31 2.25 1.36 1.23 12.63%
EY 68.23 67.73 37.24 43.28 44.46 73.33 81.57 -11.23%
DY 12.66 22.22 0.00 0.00 0.00 0.00 17.86 -20.51%
P/NAPS 0.43 0.50 0.50 0.34 0.34 0.22 0.20 66.65%

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