[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.09%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 166,254 144,936 175,168 100,383 96,053 95,926 114,508 28.13%
PBT 22,640 26,324 32,132 14,180 10,258 10,470 12,308 49.96%
Tax -3,556 -4,120 -7,164 -1,874 -1,216 -1,222 -2,620 22.51%
NP 19,084 22,204 24,968 12,306 9,042 9,248 9,688 56.94%
-
NP to SH 19,084 22,204 24,968 12,306 9,042 9,248 9,688 56.94%
-
Tax Rate 15.71% 15.65% 22.30% 13.22% 11.85% 11.67% 21.29% -
Total Cost 147,170 122,732 150,200 88,077 87,010 86,678 104,820 25.30%
-
Net Worth 79,830 76,371 73,683 66,514 60,945 61,199 59,044 22.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,119 8,191 - - - - -
Div Payout % - 18.55% 32.81% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 79,830 76,371 73,683 66,514 60,945 61,199 59,044 22.20%
NOSH 41,367 41,194 40,958 40,294 40,177 39,999 40,033 2.20%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.48% 15.32% 14.25% 12.26% 9.41% 9.64% 8.46% -
ROE 23.91% 29.07% 33.89% 18.50% 14.84% 15.11% 16.41% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 401.90 351.83 427.68 249.12 239.07 239.82 286.03 25.37%
EPS 46.13 53.90 60.96 30.54 22.51 23.12 24.20 53.55%
DPS 0.00 10.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.9298 1.8539 1.799 1.6507 1.5169 1.53 1.4749 19.56%
Adjusted Per Share Value based on latest NOSH - 40,767
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 103.62 90.33 109.17 62.56 59.86 59.79 71.37 28.13%
EPS 11.89 13.84 15.56 7.67 5.64 5.76 6.04 56.87%
DPS 0.00 2.57 5.11 0.00 0.00 0.00 0.00 -
NAPS 0.4975 0.476 0.4592 0.4145 0.3798 0.3814 0.368 22.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 0.79 0.78 0.60 0.47 0.42 0.29 -
P/RPS 0.20 0.22 0.18 0.24 0.20 0.18 0.10 58.53%
P/EPS 1.76 1.47 1.28 1.96 2.09 1.82 1.20 28.99%
EY 56.95 68.23 78.15 50.90 47.89 55.05 83.45 -22.43%
DY 0.00 12.66 25.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.43 0.36 0.31 0.27 0.20 63.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 27/10/04 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 -
Price 0.82 0.79 0.90 0.82 0.52 0.52 0.33 -
P/RPS 0.20 0.22 0.21 0.33 0.22 0.22 0.12 40.44%
P/EPS 1.78 1.47 1.48 2.69 2.31 2.25 1.36 19.59%
EY 56.26 68.23 67.73 37.24 43.28 44.46 73.33 -16.15%
DY 0.00 12.66 22.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.50 0.50 0.34 0.34 0.22 53.71%

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