[LSTEEL] QoQ Cumulative 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- 46.67%
YoY- 6.02%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,468 43,792 100,383 72,040 47,963 28,627 87,894 -12.08%
PBT 13,162 8,033 14,180 7,694 5,235 3,077 11,142 11.75%
Tax -2,060 -1,791 -1,874 -912 -611 -655 -2,006 1.78%
NP 11,102 6,242 12,306 6,782 4,624 2,422 9,136 13.88%
-
NP to SH 11,102 6,242 12,306 6,782 4,624 2,422 9,136 13.88%
-
Tax Rate 15.65% 22.30% 13.22% 11.85% 11.67% 21.29% 18.00% -
Total Cost 61,366 37,550 88,077 65,258 43,339 26,205 78,758 -15.33%
-
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 2,059 2,047 - - - - 1,999 1.99%
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 14.54% 8.47% 18.50% 11.13% 7.56% 4.10% 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 175.92 106.92 249.12 179.30 119.91 71.51 219.74 -13.79%
EPS 26.95 15.24 30.54 16.88 11.56 6.05 22.84 11.67%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 5.00 0.00%
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 45.17 27.29 62.56 44.90 29.89 17.84 54.78 -12.07%
EPS 6.92 3.89 7.67 4.23 2.88 1.51 5.69 13.95%
DPS 1.28 1.28 0.00 0.00 0.00 0.00 1.25 1.59%
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 0.45 0.73 0.24 0.26 0.35 0.41 0.13 129.00%
P/EPS 2.93 5.12 1.96 2.78 3.63 4.79 1.23 78.45%
EY 34.11 19.54 50.90 35.91 27.52 20.86 81.57 -44.10%
DY 6.33 6.41 0.00 0.00 0.00 0.00 17.86 -49.94%
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 0.45 0.84 0.33 0.29 0.43 0.46 0.13 129.00%
P/EPS 2.93 5.91 2.69 3.08 4.50 5.45 1.23 78.45%
EY 34.11 16.93 37.24 32.46 22.23 18.33 81.57 -44.10%
DY 6.33 5.56 0.00 0.00 0.00 0.00 17.86 -49.94%
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