[LSTEEL] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 115.48%
YoY- 354.05%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,240 87,893 78,538 72,741 67,459 63,254 69,983 23.68%
PBT 12,222 11,142 8,689 2,835 1,494 -1,500 -3,664 -
Tax -2,257 -2,006 -2,076 770 684 2,085 4,033 -
NP 9,965 9,136 6,613 3,605 2,178 585 369 801.93%
-
NP to SH 9,965 9,136 6,613 3,605 1,673 15 -1,408 -
-
Tax Rate 18.47% 18.00% 23.89% -27.16% -45.78% - - -
Total Cost 86,275 78,757 71,925 69,136 65,281 62,669 69,614 15.39%
-
Net Worth 59,044 57,179 54,416 51,000 49,639 48,007 47,660 15.36%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,999 1,999 - - - - - -
Div Payout % 20.06% 21.88% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 59,044 57,179 54,416 51,000 49,639 48,007 47,660 15.36%
NOSH 40,033 39,985 40,011 39,971 40,025 39,999 19,945 59.18%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.35% 10.39% 8.42% 4.96% 3.23% 0.92% 0.53% -
ROE 16.88% 15.98% 12.15% 7.07% 3.37% 0.03% -2.95% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 240.40 219.81 196.29 181.98 168.54 158.14 350.86 -22.29%
EPS 24.89 22.85 16.53 9.02 4.18 0.04 -7.06 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.43 1.36 1.2759 1.2402 1.2002 2.3895 -27.52%
Adjusted Per Share Value based on latest NOSH - 39,971
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 59.98 54.78 48.95 45.34 42.04 39.42 43.62 23.67%
EPS 6.21 5.69 4.12 2.25 1.04 0.01 -0.88 -
DPS 1.25 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.368 0.3564 0.3391 0.3179 0.3094 0.2992 0.297 15.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.29 0.28 0.28 0.30 0.30 0.36 0.51 -
P/RPS 0.12 0.13 0.14 0.16 0.18 0.23 0.15 -13.83%
P/EPS 1.17 1.23 1.69 3.33 7.18 960.00 -7.22 -
EY 85.83 81.60 59.03 30.06 13.93 0.10 -13.84 -
DY 17.24 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.24 0.24 0.30 0.21 -3.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 29/11/01 -
Price 0.33 0.28 0.30 0.26 0.36 0.31 0.37 -
P/RPS 0.14 0.13 0.15 0.14 0.21 0.20 0.11 17.45%
P/EPS 1.33 1.23 1.82 2.88 8.61 826.67 -5.24 -
EY 75.43 81.60 55.09 34.69 11.61 0.12 -19.08 -
DY 15.15 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.22 0.20 0.29 0.26 0.15 29.11%

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