[LSTEEL] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.78%
YoY- 197.92%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 158,953 200,627 124,888 92,945 72,741 78,464 96,950 8.58%
PBT -1,048 10,532 22,107 13,809 2,835 -3,636 10,957 -
Tax -1,589 -1,042 -3,323 -3,069 770 3,994 -2,815 -9.08%
NP -2,637 9,490 18,784 10,740 3,605 358 8,142 -
-
NP to SH -2,637 9,490 18,784 10,740 3,605 -1,419 8,142 -
-
Tax Rate - 9.89% 15.03% 22.22% -27.16% - 25.69% -
Total Cost 161,590 191,137 106,104 82,205 69,136 78,106 88,808 10.48%
-
Net Worth 81,931 84,636 76,811 61,255 51,000 47,324 48,820 9.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,574 3,141 2,047 1,999 - - - -
Div Payout % 0.00% 33.11% 10.90% 18.62% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 81,931 84,636 76,811 61,255 51,000 47,324 48,820 9.00%
NOSH 125,990 125,704 41,432 40,036 39,971 19,960 19,992 35.88%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.66% 4.73% 15.04% 11.56% 4.96% 0.46% 8.40% -
ROE -3.22% 11.21% 24.45% 17.53% 7.07% -3.00% 16.68% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 126.16 159.60 301.43 232.15 181.98 393.10 484.92 -20.09%
EPS -2.09 7.55 45.34 26.83 9.02 -7.11 40.72 -
DPS 1.25 2.50 4.94 5.00 0.00 0.00 0.00 -
NAPS 0.6503 0.6733 1.8539 1.53 1.2759 2.3709 2.4419 -19.78%
Adjusted Per Share Value based on latest NOSH - 40,036
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 99.07 125.04 77.84 57.93 45.34 48.90 60.42 8.58%
EPS -1.64 5.91 11.71 6.69 2.25 -0.88 5.07 -
DPS 0.98 1.96 1.28 1.25 0.00 0.00 0.00 -
NAPS 0.5106 0.5275 0.4787 0.3818 0.3179 0.2949 0.3043 9.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.48 0.63 0.79 0.42 0.30 0.42 0.97 -
P/RPS 0.38 0.39 0.26 0.18 0.16 0.11 0.20 11.28%
P/EPS -22.93 8.34 1.74 1.57 3.33 -5.91 2.38 -
EY -4.36 11.98 57.39 63.87 30.06 -16.93 41.98 -
DY 2.60 3.97 6.26 11.90 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.43 0.27 0.24 0.18 0.40 10.79%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/09/06 15/08/05 25/08/04 25/08/03 26/08/02 28/08/01 25/08/00 -
Price 0.46 0.58 0.79 0.52 0.26 0.54 0.90 -
P/RPS 0.36 0.36 0.26 0.22 0.14 0.14 0.19 11.23%
P/EPS -21.98 7.68 1.74 1.94 2.88 -7.60 2.21 -
EY -4.55 13.02 57.39 51.59 34.69 -13.16 45.25 -
DY 2.72 4.31 6.26 9.62 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 0.43 0.34 0.20 0.23 0.37 11.46%

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