[LSTEEL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -55.34%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 160,952 176,109 200,352 195,760 172,919 166,254 144,936 7.21%
PBT -1,050 4,369 8,870 10,288 19,260 22,640 26,324 -
Tax -1,175 -394 -1,362 -2,768 -2,421 -3,556 -4,120 -56.57%
NP -2,225 3,974 7,508 7,520 16,839 19,084 22,204 -
-
NP to SH -2,225 3,974 7,508 7,520 16,839 19,084 22,204 -
-
Tax Rate - 9.02% 15.36% 26.91% 12.57% 15.71% 15.65% -
Total Cost 163,177 172,134 192,844 188,240 156,080 147,170 122,732 20.84%
-
Net Worth 79,398 84,572 84,817 83,073 82,676 79,830 76,371 2.61%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,571 - - - 5,232 - 4,119 -47.31%
Div Payout % 0.00% - - - 31.07% - 18.55% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 79,398 84,572 84,817 83,073 82,676 79,830 76,371 2.61%
NOSH 125,749 126,058 125,973 126,174 125,476 41,367 41,194 110.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.38% 2.26% 3.75% 3.84% 9.74% 11.48% 15.32% -
ROE -2.80% 4.70% 8.85% 9.05% 20.37% 23.91% 29.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.99 139.70 159.04 155.15 137.81 401.90 351.83 -48.94%
EPS -1.77 3.16 5.96 5.96 13.42 46.13 53.90 -
DPS 1.25 0.00 0.00 0.00 4.17 0.00 10.00 -74.90%
NAPS 0.6314 0.6709 0.6733 0.6584 0.6589 1.9298 1.8539 -51.13%
Adjusted Per Share Value based on latest NOSH - 126,174
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 100.31 109.76 124.87 122.01 107.77 103.62 90.33 7.21%
EPS -1.39 2.48 4.68 4.69 10.49 11.89 13.84 -
DPS 0.98 0.00 0.00 0.00 3.26 0.00 2.57 -47.32%
NAPS 0.4948 0.5271 0.5286 0.5178 0.5153 0.4975 0.476 2.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.42 0.51 0.63 0.87 1.12 0.81 0.79 -
P/RPS 0.33 0.37 0.40 0.56 0.81 0.20 0.22 30.94%
P/EPS -23.74 16.17 10.57 14.60 8.35 1.76 1.47 -
EY -4.21 6.18 9.46 6.85 11.98 56.95 68.23 -
DY 2.98 0.00 0.00 0.00 3.72 0.00 12.66 -61.77%
P/NAPS 0.67 0.76 0.94 1.32 1.70 0.42 0.43 34.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 31/10/05 15/08/05 30/05/05 22/02/05 27/10/04 25/08/04 -
Price 0.43 0.41 0.58 0.80 1.07 0.82 0.79 -
P/RPS 0.34 0.29 0.36 0.52 0.78 0.20 0.22 33.56%
P/EPS -24.30 13.00 9.73 13.42 7.97 1.78 1.47 -
EY -4.11 7.69 10.28 7.45 12.54 56.26 68.23 -
DY 2.91 0.00 0.00 0.00 3.90 0.00 12.66 -62.37%
P/NAPS 0.68 0.61 0.86 1.22 1.62 0.42 0.43 35.62%

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