[LSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -49.28%
YoY- 157.72%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 172,919 124,691 72,468 43,792 100,383 72,040 47,963 134.20%
PBT 19,260 16,980 13,162 8,033 14,180 7,694 5,235 137.38%
Tax -2,421 -2,667 -2,060 -1,791 -1,874 -912 -611 149.35%
NP 16,839 14,313 11,102 6,242 12,306 6,782 4,624 135.77%
-
NP to SH 16,839 14,313 11,102 6,242 12,306 6,782 4,624 135.77%
-
Tax Rate 12.57% 15.71% 15.65% 22.30% 13.22% 11.85% 11.67% -
Total Cost 156,080 110,378 61,366 37,550 88,077 65,258 43,339 134.04%
-
Net Worth 82,676 79,830 76,371 73,683 66,514 60,945 61,199 22.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,232 - 2,059 2,047 - - - -
Div Payout % 31.07% - 18.55% 32.81% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 82,676 79,830 76,371 73,683 66,514 60,945 61,199 22.09%
NOSH 125,476 41,367 41,194 40,958 40,294 40,177 39,999 113.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.74% 11.48% 15.32% 14.25% 12.26% 9.41% 9.64% -
ROE 20.37% 17.93% 14.54% 8.47% 18.50% 11.13% 7.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 137.81 301.43 175.92 106.92 249.12 179.30 119.91 9.67%
EPS 13.42 34.60 26.95 15.24 30.54 16.88 11.56 10.40%
DPS 4.17 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 0.6589 1.9298 1.8539 1.799 1.6507 1.5169 1.53 -42.82%
Adjusted Per Share Value based on latest NOSH - 40,958
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 107.77 77.71 45.17 27.29 62.56 44.90 29.89 134.22%
EPS 10.49 8.92 6.92 3.89 7.67 4.23 2.88 135.80%
DPS 3.26 0.00 1.28 1.28 0.00 0.00 0.00 -
NAPS 0.5153 0.4975 0.476 0.4592 0.4145 0.3798 0.3814 22.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.12 0.81 0.79 0.78 0.60 0.47 0.42 -
P/RPS 0.81 0.27 0.45 0.73 0.24 0.26 0.35 74.51%
P/EPS 8.35 2.34 2.93 5.12 1.96 2.78 3.63 73.81%
EY 11.98 42.72 34.11 19.54 50.90 35.91 27.52 -42.41%
DY 3.72 0.00 6.33 6.41 0.00 0.00 0.00 -
P/NAPS 1.70 0.42 0.43 0.43 0.36 0.31 0.27 239.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 27/10/04 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 -
Price 1.07 0.82 0.79 0.90 0.82 0.52 0.52 -
P/RPS 0.78 0.27 0.45 0.84 0.33 0.29 0.43 48.46%
P/EPS 7.97 2.37 2.93 5.91 2.69 3.08 4.50 46.13%
EY 12.54 42.20 34.11 16.93 37.24 32.46 22.23 -31.61%
DY 3.90 0.00 6.33 5.56 0.00 0.00 0.00 -
P/NAPS 1.62 0.42 0.43 0.50 0.50 0.34 0.34 181.81%

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