[LSTEEL] QoQ Cumulative 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- 81.45%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 124,691 72,468 43,792 100,383 72,040 47,963 28,627 165.99%
PBT 16,980 13,162 8,033 14,180 7,694 5,235 3,077 211.30%
Tax -2,667 -2,060 -1,791 -1,874 -912 -611 -655 154.33%
NP 14,313 11,102 6,242 12,306 6,782 4,624 2,422 225.81%
-
NP to SH 14,313 11,102 6,242 12,306 6,782 4,624 2,422 225.81%
-
Tax Rate 15.71% 15.65% 22.30% 13.22% 11.85% 11.67% 21.29% -
Total Cost 110,378 61,366 37,550 88,077 65,258 43,339 26,205 160.13%
-
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 - 2,059 2,047 - - - - -
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 17.93% 14.54% 8.47% 18.50% 11.13% 7.56% 4.10% -
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 301.43 175.92 106.92 249.12 179.30 119.91 71.51 160.26%
EPS 34.60 26.95 15.24 30.54 16.88 11.56 6.05 218.78%
DPS 0.00 5.00 5.00 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 77.71 45.17 27.29 62.56 44.90 29.89 17.84 166.00%
EPS 8.92 6.92 3.89 7.67 4.23 2.88 1.51 225.72%
DPS 0.00 1.28 1.28 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 0.27 0.45 0.73 0.24 0.26 0.35 0.41 -24.24%
P/EPS 2.34 2.93 5.12 1.96 2.78 3.63 4.79 -37.89%
EY 42.72 34.11 19.54 50.90 35.91 27.52 20.86 61.05%
DY 0.00 6.33 6.41 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 0.27 0.45 0.84 0.33 0.29 0.43 0.46 -29.82%
P/EPS 2.37 2.93 5.91 2.69 3.08 4.50 5.45 -42.51%
EY 42.20 34.11 16.93 37.24 32.46 22.23 18.33 74.08%
DY 0.00 6.33 5.56 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