[LSTEEL] QoQ TTM 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- 31.04%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 172,919 153,034 124,888 115,548 100,383 96,238 92,945 50.98%
PBT 19,260 23,466 22,107 19,136 14,180 10,335 13,809 24.70%
Tax -2,421 -3,629 -3,323 -3,010 -1,874 -814 -3,069 -14.56%
NP 16,839 19,837 18,784 16,126 12,306 9,521 10,740 34.77%
-
NP to SH 16,839 19,837 18,784 16,126 12,306 9,521 10,740 34.77%
-
Tax Rate 12.57% 15.46% 15.03% 15.73% 13.22% 7.88% 22.22% -
Total Cost 156,080 133,197 106,104 99,422 88,077 86,717 82,205 53.03%
-
Net Worth 82,805 80,475 76,811 73,683 67,294 61,415 61,255 22.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,189 2,047 2,047 2,047 - 1,999 1,999 88.33%
Div Payout % 30.82% 10.32% 10.90% 12.70% - 21.00% 18.62% -
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 82,805 80,475 76,811 73,683 67,294 61,415 61,255 22.14%
NOSH 125,671 41,701 41,432 40,958 40,767 40,487 40,036 113.64%
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% 12.96% 15.04% 13.96% 12.26% 9.89% 11.56% -
ROE 20.34% 24.65% 24.45% 21.89% 18.29% 15.50% 17.53% -
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 137.60 366.98 301.43 282.11 246.23 237.70 232.15 -29.32%
EPS 13.40 47.57 45.34 39.37 30.19 23.52 26.83 -36.91%
DPS 4.13 4.91 4.94 5.00 0.00 5.00 5.00 -11.91%
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 95.38 77.84 72.01 62.56 59.98 57.93 50.97%
EPS 10.49 12.36 11.71 10.05 7.67 5.93 6.69 34.78%
DPS 3.23 1.28 1.28 1.28 0.00 1.25 1.25 87.76%
NAPS 0.5161 0.5016 0.4787 0.4592 0.4194 0.3828 0.3818 22.14%
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 0.22 0.26 0.28 0.24 0.20 0.18 171.32%
P/EPS 8.36 1.70 1.74 1.98 1.99 2.00 1.57 203.39%
EY 11.96 58.73 57.39 50.48 50.31 50.03 63.87 -67.10%
DY 3.69 6.06 6.26 6.41 0.00 10.64 11.90 -54.02%
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 0.22 0.26 0.32 0.33 0.22 0.22 131.62%
P/EPS 7.99 1.72 1.74 2.29 2.72 2.21 1.94 155.83%
EY 12.52 58.01 57.39 43.75 36.81 45.22 51.59 -60.92%
DY 3.86 5.99 6.26 5.56 0.00 9.62 9.62 -45.44%
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