[LSTEEL] YoY 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- 155.98%
YoY- 101.68%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
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 44,462 28,870 48,228 28,343 24,198 14,843 21,572 12.80%
PBT 1,113 -4,328 2,280 6,486 2,641 188 -1,976 -
Tax 378 -879 246 -962 98 28 1,976 -24.08%
NP 1,491 -5,207 2,526 5,524 2,739 216 0 -
-
NP to SH 1,491 -5,207 2,526 5,524 2,739 216 -1,207 -
-
Tax Rate -33.96% - -10.79% 14.83% -3.71% -14.89% - -
Total Cost 42,971 34,077 45,702 22,819 21,459 14,627 21,572 12.16%
-
Net Worth 85,448 79,562 82,805 67,294 57,179 48,007 47,944 10.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,161 1,574 3,141 - 1,999 - - -
Div Payout % 212.01% 0.00% 124.38% - 72.99% - - -
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 85,448 79,562 82,805 67,294 57,179 48,007 47,944 10.10%
NOSH 126,440 125,989 125,671 40,767 39,985 39,999 19,983 35.98%
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 3.35% -18.04% 5.24% 19.49% 11.32% 1.46% 0.00% -
ROE 1.74% -6.54% 3.05% 8.21% 4.79% 0.45% -2.52% -
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 35.16 22.91 38.38 69.52 60.52 37.11 107.95 -17.04%
EPS 1.18 -4.14 2.01 13.55 6.85 0.54 -6.04 -
DPS 2.50 1.25 2.50 0.00 5.00 0.00 0.00 -
NAPS 0.6758 0.6315 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 28.75 18.67 31.18 18.33 15.65 9.60 13.95 12.80%
EPS 0.96 -3.37 1.63 3.57 1.77 0.14 -0.78 -
DPS 2.04 1.02 2.03 0.00 1.29 0.00 0.00 -
NAPS 0.5525 0.5144 0.5354 0.4351 0.3697 0.3104 0.31 10.10%
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 1.34 1.83 2.92 0.86 0.46 0.97 0.53 16.70%
P/EPS 39.86 -10.16 55.72 4.43 4.09 66.67 -9.44 -
EY 2.51 -9.84 1.79 22.58 24.46 1.50 -10.60 -
DY 5.32 2.98 2.23 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 1.82 1.88 2.79 1.18 0.46 0.84 0.44 26.68%
P/EPS 54.27 -10.40 53.23 6.05 4.09 57.41 -7.95 -
EY 1.84 -9.61 1.88 16.52 24.46 1.74 -12.58 -
DY 3.91 2.91 2.34 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