[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -73.49%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 100,383 72,040 47,963 28,627 87,894 63,696 42,912 75.94%
PBT 14,180 7,694 5,235 3,077 11,142 8,501 2,568 211.43%
Tax -1,874 -912 -611 -655 -2,006 -2,104 452 -
NP 12,306 6,782 4,624 2,422 9,136 6,397 3,020 154.46%
-
NP to SH 12,306 6,782 4,624 2,422 9,136 6,397 3,020 154.46%
-
Tax Rate 13.22% 11.85% 11.67% 21.29% 18.00% 24.75% -17.60% -
Total Cost 88,077 65,258 43,339 26,205 78,758 57,299 39,892 69.31%
-
Net Worth 66,514 60,945 61,199 59,044 57,199 54,408 51,035 19.25%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 1,999 - - -
Div Payout % - - - - 21.89% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,514 60,945 61,199 59,044 57,199 54,408 51,035 19.25%
NOSH 40,294 40,177 39,999 40,033 39,999 40,006 39,999 0.48%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.26% 9.41% 9.64% 8.46% 10.39% 10.04% 7.04% -
ROE 18.50% 11.13% 7.56% 4.10% 15.97% 11.76% 5.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 249.12 179.30 119.91 71.51 219.74 159.22 107.28 75.08%
EPS 30.54 16.88 11.56 6.05 22.84 15.99 7.55 153.22%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.6507 1.5169 1.53 1.4749 1.43 1.36 1.2759 18.67%
Adjusted Per Share Value based on latest NOSH - 40,033
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 62.56 44.90 29.89 17.84 54.78 39.70 26.74 75.96%
EPS 7.67 4.23 2.88 1.51 5.69 3.99 1.88 154.67%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.4145 0.3798 0.3814 0.368 0.3565 0.3391 0.3181 19.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.60 0.47 0.42 0.29 0.28 0.28 0.30 -
P/RPS 0.24 0.26 0.35 0.41 0.13 0.18 0.28 -9.74%
P/EPS 1.96 2.78 3.63 4.79 1.23 1.75 3.97 -37.45%
EY 50.90 35.91 27.52 20.86 81.57 57.11 25.17 59.71%
DY 0.00 0.00 0.00 0.00 17.86 0.00 0.00 -
P/NAPS 0.36 0.31 0.27 0.20 0.20 0.21 0.24 30.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 13/01/03 26/08/02 -
Price 0.82 0.52 0.52 0.33 0.28 0.30 0.26 -
P/RPS 0.33 0.29 0.43 0.46 0.13 0.19 0.24 23.58%
P/EPS 2.69 3.08 4.50 5.45 1.23 1.88 3.44 -15.08%
EY 37.24 32.46 22.23 18.33 81.57 53.30 29.04 17.98%
DY 0.00 0.00 0.00 0.00 17.86 0.00 0.00 -
P/NAPS 0.50 0.34 0.34 0.22 0.20 0.22 0.20 83.89%

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