[LSTEEL] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.09%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 187,145 160,952 172,919 100,383 87,894 63,254 89,108 13.15%
PBT 6,980 -1,050 19,260 14,180 11,142 -1,499 1,701 26.51%
Tax -1,065 -1,175 -2,421 -1,874 -2,006 1,514 474 -
NP 5,915 -2,225 16,839 12,306 9,136 15 2,175 18.13%
-
NP to SH 5,915 -2,225 16,839 12,306 9,136 15 2,175 18.13%
-
Tax Rate 15.26% - 12.57% 13.22% 18.00% - -27.87% -
Total Cost 181,230 163,177 156,080 88,077 78,758 63,239 86,933 13.01%
-
Net Worth 85,064 79,398 82,676 66,514 57,199 45,007 47,961 10.01%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,146 1,571 5,232 - 1,999 - - -
Div Payout % 53.20% 0.00% 31.07% - 21.89% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,064 79,398 82,676 66,514 57,199 45,007 47,961 10.01%
NOSH 125,872 125,749 125,476 40,294 39,999 37,500 19,990 35.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.16% -1.38% 9.74% 12.26% 10.39% 0.02% 2.44% -
ROE 6.95% -2.80% 20.37% 18.50% 15.97% 0.03% 4.53% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.68 127.99 137.81 249.12 219.74 168.68 445.74 -16.71%
EPS 4.70 -1.77 13.42 30.54 22.84 0.04 10.88 -13.04%
DPS 2.50 1.25 4.17 0.00 5.00 0.00 0.00 -
NAPS 0.6758 0.6314 0.6589 1.6507 1.43 1.2002 2.3992 -19.02%
Adjusted Per Share Value based on latest NOSH - 40,767
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 116.64 100.31 107.77 62.56 54.78 39.42 55.54 13.15%
EPS 3.69 -1.39 10.49 7.67 5.69 0.01 1.36 18.09%
DPS 1.96 0.98 3.26 0.00 1.25 0.00 0.00 -
NAPS 0.5302 0.4948 0.5153 0.4145 0.3565 0.2805 0.2989 10.01%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.42 1.12 0.60 0.28 0.36 0.57 -
P/RPS 0.32 0.33 0.81 0.24 0.13 0.21 0.13 16.19%
P/EPS 10.00 -23.74 8.35 1.96 1.23 900.00 5.24 11.36%
EY 10.00 -4.21 11.98 50.90 81.57 0.11 19.09 -10.21%
DY 5.32 2.98 3.72 0.00 17.86 0.00 0.00 -
P/NAPS 0.70 0.67 1.70 0.36 0.20 0.30 0.24 19.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 22/02/05 25/02/04 27/02/03 01/04/02 27/02/01 -
Price 0.64 0.43 1.07 0.82 0.28 0.31 0.48 -
P/RPS 0.43 0.34 0.78 0.33 0.13 0.18 0.11 25.49%
P/EPS 13.62 -24.30 7.97 2.69 1.23 775.00 4.41 20.66%
EY 7.34 -4.11 12.54 37.24 81.57 0.13 22.67 -17.12%
DY 3.91 2.91 3.90 0.00 17.86 0.00 0.00 -
P/NAPS 0.95 0.68 1.62 0.50 0.20 0.26 0.20 29.63%

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