[LSTEEL] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
13-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 83.44%
YoY- 569.67%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 92,945 96,240 87,893 78,538 72,741 67,459 63,254 29.33%
PBT 13,809 12,222 11,142 8,689 2,835 1,494 -1,500 -
Tax -3,069 -2,257 -2,006 -2,076 770 684 2,085 -
NP 10,740 9,965 9,136 6,613 3,605 2,178 585 599.64%
-
NP to SH 10,740 9,965 9,136 6,613 3,605 1,673 15 8000.35%
-
Tax Rate 22.22% 18.47% 18.00% 23.89% -27.16% -45.78% - -
Total Cost 82,205 86,275 78,757 71,925 69,136 65,281 62,669 19.88%
-
Net Worth 61,255 59,044 57,179 54,416 51,000 49,639 48,007 17.69%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,999 1,999 1,999 - - - - -
Div Payout % 18.62% 20.06% 21.88% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 61,255 59,044 57,179 54,416 51,000 49,639 48,007 17.69%
NOSH 40,036 40,033 39,985 40,011 39,971 40,025 39,999 0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.56% 10.35% 10.39% 8.42% 4.96% 3.23% 0.92% -
ROE 17.53% 16.88% 15.98% 12.15% 7.07% 3.37% 0.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 232.15 240.40 219.81 196.29 181.98 168.54 158.14 29.25%
EPS 26.83 24.89 22.85 16.53 9.02 4.18 0.04 7654.44%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.4749 1.43 1.36 1.2759 1.2402 1.2002 17.62%
Adjusted Per Share Value based on latest NOSH - 40,011
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 60.10 62.23 56.83 50.78 47.03 43.62 40.90 29.34%
EPS 6.94 6.44 5.91 4.28 2.33 1.08 0.01 7833.11%
DPS 1.29 1.29 1.29 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.3818 0.3697 0.3518 0.3298 0.321 0.3104 17.70%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.29 0.28 0.28 0.30 0.30 0.36 -
P/RPS 0.18 0.12 0.13 0.14 0.16 0.18 0.23 -15.11%
P/EPS 1.57 1.17 1.23 1.69 3.33 7.18 960.00 -98.62%
EY 63.87 85.83 81.60 59.03 30.06 13.93 0.10 7404.74%
DY 11.90 17.24 17.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.20 0.21 0.24 0.24 0.30 -6.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 01/04/02 -
Price 0.52 0.33 0.28 0.30 0.26 0.36 0.31 -
P/RPS 0.22 0.14 0.13 0.15 0.14 0.21 0.20 6.57%
P/EPS 1.94 1.33 1.23 1.82 2.88 8.61 826.67 -98.25%
EY 51.59 75.43 81.60 55.09 34.69 11.61 0.12 5659.86%
DY 9.62 15.15 17.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.20 0.22 0.20 0.29 0.26 19.64%

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