[LSTEEL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.35%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 124,888 115,548 100,383 96,238 92,945 96,240 87,893 26.41%
PBT 22,107 19,136 14,180 10,335 13,809 12,222 11,142 57.96%
Tax -3,323 -3,010 -1,874 -814 -3,069 -2,257 -2,006 40.04%
NP 18,784 16,126 12,306 9,521 10,740 9,965 9,136 61.76%
-
NP to SH 18,784 16,126 12,306 9,521 10,740 9,965 9,136 61.76%
-
Tax Rate 15.03% 15.73% 13.22% 7.88% 22.22% 18.47% 18.00% -
Total Cost 106,104 99,422 88,077 86,717 82,205 86,275 78,757 22.00%
-
Net Worth 76,811 73,683 67,294 61,415 61,255 59,044 57,179 21.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,047 2,047 - 1,999 1,999 1,999 1,999 1.59%
Div Payout % 10.90% 12.70% - 21.00% 18.62% 20.06% 21.88% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 76,811 73,683 67,294 61,415 61,255 59,044 57,179 21.76%
NOSH 41,432 40,958 40,767 40,487 40,036 40,033 39,985 2.40%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.04% 13.96% 12.26% 9.89% 11.56% 10.35% 10.39% -
ROE 24.45% 21.89% 18.29% 15.50% 17.53% 16.88% 15.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 301.43 282.11 246.23 237.70 232.15 240.40 219.81 23.45%
EPS 45.34 39.37 30.19 23.52 26.83 24.89 22.85 57.97%
DPS 4.94 5.00 0.00 5.00 5.00 5.00 5.00 -0.80%
NAPS 1.8539 1.799 1.6507 1.5169 1.53 1.4749 1.43 18.91%
Adjusted Per Share Value based on latest NOSH - 40,487
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.84 72.01 62.56 59.98 57.93 59.98 54.78 26.41%
EPS 11.71 10.05 7.67 5.93 6.69 6.21 5.69 61.86%
DPS 1.28 1.28 0.00 1.25 1.25 1.25 1.25 1.59%
NAPS 0.4787 0.4592 0.4194 0.3828 0.3818 0.368 0.3564 21.75%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 0.78 0.60 0.47 0.42 0.29 0.28 -
P/RPS 0.26 0.28 0.24 0.20 0.18 0.12 0.13 58.80%
P/EPS 1.74 1.98 1.99 2.00 1.57 1.17 1.23 26.04%
EY 57.39 50.48 50.31 50.03 63.87 85.83 81.60 -20.93%
DY 6.26 6.41 0.00 10.64 11.90 17.24 17.86 -50.31%
P/NAPS 0.43 0.43 0.36 0.31 0.27 0.20 0.20 66.65%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 -
Price 0.79 0.90 0.82 0.52 0.52 0.33 0.28 -
P/RPS 0.26 0.32 0.33 0.22 0.22 0.14 0.13 58.80%
P/EPS 1.74 2.29 2.72 2.21 1.94 1.33 1.23 26.04%
EY 57.39 43.75 36.81 45.22 51.59 75.43 81.60 -20.93%
DY 6.26 5.56 0.00 9.62 9.62 15.15 17.86 -50.31%
P/NAPS 0.43 0.50 0.50 0.34 0.34 0.22 0.20 66.65%

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