[LSTEEL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.35%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 171,553 180,310 153,034 96,238 78,538 69,983 91,703 10.99%
PBT 1,539 5,794 23,466 10,335 8,689 -3,664 6,119 -20.54%
Tax -2,323 -50 -3,629 -814 -2,076 4,033 -456 31.15%
NP -784 5,744 19,837 9,521 6,613 369 5,663 -
-
NP to SH -784 5,744 19,837 9,521 6,613 -1,408 5,663 -
-
Tax Rate 150.94% 0.86% 15.46% 7.88% 23.89% - 7.45% -
Total Cost 172,337 174,566 133,197 86,717 71,925 69,614 86,040 12.26%
-
Net Worth 83,134 83,582 80,475 61,415 54,416 47,660 49,194 9.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,574 3,141 2,047 1,999 - - - -
Div Payout % 0.00% 54.70% 10.32% 21.00% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 83,134 83,582 80,475 61,415 54,416 47,660 49,194 9.13%
NOSH 125,523 124,583 41,701 40,487 40,011 19,945 20,000 35.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.46% 3.19% 12.96% 9.89% 8.42% 0.53% 6.18% -
ROE -0.94% 6.87% 24.65% 15.50% 12.15% -2.95% 11.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 136.67 144.73 366.98 237.70 196.29 350.86 458.52 -18.26%
EPS -0.62 4.61 47.57 23.52 16.53 -7.06 28.32 -
DPS 1.25 2.50 4.91 5.00 0.00 0.00 0.00 -
NAPS 0.6623 0.6709 1.9298 1.5169 1.36 2.3895 2.4597 -19.63%
Adjusted Per Share Value based on latest NOSH - 40,487
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 110.92 116.59 98.95 62.23 50.78 45.25 59.29 10.99%
EPS -0.51 3.71 12.83 6.16 4.28 -0.91 3.66 -
DPS 1.02 2.03 1.32 1.29 0.00 0.00 0.00 -
NAPS 0.5375 0.5404 0.5203 0.3971 0.3518 0.3082 0.3181 9.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.46 0.51 0.81 0.47 0.28 0.51 0.74 -
P/RPS 0.34 0.35 0.22 0.20 0.14 0.15 0.16 13.37%
P/EPS -73.65 11.06 1.70 2.00 1.69 -7.22 2.61 -
EY -1.36 9.04 58.73 50.03 59.03 -13.84 38.26 -
DY 2.72 4.90 6.06 10.64 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.42 0.31 0.21 0.21 0.30 14.88%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 31/10/05 27/10/04 21/11/03 13/01/03 29/11/01 29/11/00 -
Price 0.43 0.41 0.82 0.52 0.30 0.37 0.63 -
P/RPS 0.31 0.28 0.22 0.22 0.15 0.11 0.14 14.15%
P/EPS -68.85 8.89 1.72 2.21 1.82 -5.24 2.22 -
EY -1.45 11.25 58.01 45.22 55.09 -19.08 44.94 -
DY 2.91 6.10 5.99 9.62 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.42 0.34 0.22 0.15 0.26 16.49%

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