[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.11%
YoY- 60806.66%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 96,053 95,926 114,508 87,894 84,928 85,824 81,124 11.90%
PBT 10,258 10,470 12,308 11,142 11,334 5,136 7,988 18.12%
Tax -1,216 -1,222 -2,620 -2,006 -2,805 904 -1,616 -17.25%
NP 9,042 9,248 9,688 9,136 8,529 6,040 6,372 26.25%
-
NP to SH 9,042 9,248 9,688 9,136 8,529 6,040 6,372 26.25%
-
Tax Rate 11.85% 11.67% 21.29% 18.00% 24.75% -17.60% 20.23% -
Total Cost 87,010 86,678 104,820 78,758 76,398 79,784 74,752 10.64%
-
Net Worth 60,945 61,199 59,044 57,199 54,408 51,035 49,639 14.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,999 - - - -
Div Payout % - - - 21.89% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 60,945 61,199 59,044 57,199 54,408 51,035 49,639 14.64%
NOSH 40,177 39,999 40,033 39,999 40,006 39,999 40,025 0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.41% 9.64% 8.46% 10.39% 10.04% 7.04% 7.85% -
ROE 14.84% 15.11% 16.41% 15.97% 15.68% 11.83% 12.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 239.07 239.82 286.03 219.74 212.29 214.56 202.68 11.62%
EPS 22.51 23.12 24.20 22.84 21.32 15.10 15.92 25.94%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.5169 1.53 1.4749 1.43 1.36 1.2759 1.2402 14.35%
Adjusted Per Share Value based on latest NOSH - 39,985
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.86 59.79 71.37 54.78 52.93 53.49 50.56 11.90%
EPS 5.64 5.76 6.04 5.69 5.32 3.76 3.97 26.34%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.3798 0.3814 0.368 0.3565 0.3391 0.3181 0.3094 14.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.42 0.29 0.28 0.28 0.30 0.30 -
P/RPS 0.20 0.18 0.10 0.13 0.13 0.14 0.15 21.12%
P/EPS 2.09 1.82 1.20 1.23 1.31 1.99 1.88 7.30%
EY 47.89 55.05 83.45 81.57 76.14 50.33 53.07 -6.61%
DY 0.00 0.00 0.00 17.86 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.20 0.20 0.21 0.24 0.24 18.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 -
Price 0.52 0.52 0.33 0.28 0.30 0.26 0.36 -
P/RPS 0.22 0.22 0.12 0.13 0.14 0.12 0.18 14.30%
P/EPS 2.31 2.25 1.36 1.23 1.41 1.72 2.26 1.46%
EY 43.28 44.46 73.33 81.57 71.07 58.08 44.22 -1.42%
DY 0.00 0.00 0.00 17.86 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.22 0.20 0.22 0.20 0.29 11.17%

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