[LSTEEL] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17.65%
YoY- 36.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 185,417 187,145 160,952 172,919 100,383 87,894 63,254 19.62%
PBT 7,045 6,980 -1,050 19,260 14,180 11,142 -1,499 -
Tax -1,905 -1,065 -1,175 -2,421 -1,874 -2,006 1,514 -
NP 5,140 5,915 -2,225 16,839 12,306 9,136 15 164.41%
-
NP to SH 5,140 5,915 -2,225 16,839 12,306 9,136 15 164.41%
-
Tax Rate 27.04% 15.26% - 12.57% 13.22% 18.00% - -
Total Cost 180,277 181,230 163,177 156,080 88,077 78,758 63,239 19.06%
-
Net Worth 88,788 85,064 79,398 82,676 66,514 57,199 45,007 11.98%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,172 3,146 1,571 5,232 - 1,999 - -
Div Payout % 61.73% 53.20% 0.00% 31.07% - 21.89% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 88,788 85,064 79,398 82,676 66,514 57,199 45,007 11.98%
NOSH 126,913 125,872 125,749 125,476 40,294 39,999 37,500 22.51%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.77% 3.16% -1.38% 9.74% 12.26% 10.39% 0.02% -
ROE 5.79% 6.95% -2.80% 20.37% 18.50% 15.97% 0.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 146.10 148.68 127.99 137.81 249.12 219.74 168.68 -2.36%
EPS 4.05 4.70 -1.77 13.42 30.54 22.84 0.04 115.81%
DPS 2.50 2.50 1.25 4.17 0.00 5.00 0.00 -
NAPS 0.6996 0.6758 0.6314 0.6589 1.6507 1.43 1.2002 -8.59%
Adjusted Per Share Value based on latest NOSH - 125,671
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 115.22 116.29 100.02 107.45 62.38 54.62 39.31 19.61%
EPS 3.19 3.68 -1.38 10.46 7.65 5.68 0.01 161.28%
DPS 1.97 1.96 0.98 3.25 0.00 1.24 0.00 -
NAPS 0.5517 0.5286 0.4934 0.5138 0.4133 0.3554 0.2797 11.98%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.56 0.47 0.42 1.12 0.60 0.28 0.36 -
P/RPS 0.38 0.32 0.33 0.81 0.24 0.13 0.21 10.38%
P/EPS 13.83 10.00 -23.74 8.35 1.96 1.23 900.00 -50.12%
EY 7.23 10.00 -4.21 11.98 50.90 81.57 0.11 100.82%
DY 4.46 5.32 2.98 3.72 0.00 17.86 0.00 -
P/NAPS 0.80 0.70 0.67 1.70 0.36 0.20 0.30 17.75%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 23/02/06 22/02/05 25/02/04 27/02/03 01/04/02 -
Price 0.57 0.64 0.43 1.07 0.82 0.28 0.31 -
P/RPS 0.39 0.43 0.34 0.78 0.33 0.13 0.18 13.74%
P/EPS 14.07 13.62 -24.30 7.97 2.69 1.23 775.00 -48.71%
EY 7.11 7.34 -4.11 12.54 37.24 81.57 0.13 94.77%
DY 4.39 3.91 2.91 3.90 0.00 17.86 0.00 -
P/NAPS 0.81 0.95 0.68 1.62 0.50 0.20 0.26 20.84%

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