[LSTEEL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.61%
YoY- 108.35%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 175,264 171,553 180,310 153,034 96,238 78,538 69,983 16.52%
PBT 3,938 1,539 5,794 23,466 10,335 8,689 -3,664 -
Tax -189 -2,323 -50 -3,629 -814 -2,076 4,033 -
NP 3,749 -784 5,744 19,837 9,521 6,613 369 47.14%
-
NP to SH 3,749 -784 5,744 19,837 9,521 6,613 -1,408 -
-
Tax Rate 4.80% 150.94% 0.86% 15.46% 7.88% 23.89% - -
Total Cost 171,515 172,337 174,566 133,197 86,717 71,925 69,614 16.20%
-
Net Worth 86,699 83,134 83,582 80,475 61,415 54,416 47,660 10.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,161 1,574 3,141 2,047 1,999 - - -
Div Payout % 84.32% 0.00% 54.70% 10.32% 21.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 86,699 83,134 83,582 80,475 61,415 54,416 47,660 10.48%
NOSH 128,235 125,523 124,583 41,701 40,487 40,011 19,945 36.34%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.14% -0.46% 3.19% 12.96% 9.89% 8.42% 0.53% -
ROE 4.32% -0.94% 6.87% 24.65% 15.50% 12.15% -2.95% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 136.67 136.67 144.73 366.98 237.70 196.29 350.86 -14.53%
EPS 2.92 -0.62 4.61 47.57 23.52 16.53 -7.06 -
DPS 2.47 1.25 2.50 4.91 5.00 0.00 0.00 -
NAPS 0.6761 0.6623 0.6709 1.9298 1.5169 1.36 2.3895 -18.96%
Adjusted Per Share Value based on latest NOSH - 41,701
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 113.32 110.92 116.59 98.95 62.23 50.78 45.25 16.52%
EPS 2.42 -0.51 3.71 12.83 6.16 4.28 -0.91 -
DPS 2.04 1.02 2.03 1.32 1.29 0.00 0.00 -
NAPS 0.5606 0.5375 0.5404 0.5203 0.3971 0.3518 0.3082 10.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.62 0.46 0.51 0.81 0.47 0.28 0.51 -
P/RPS 0.45 0.34 0.35 0.22 0.20 0.14 0.15 20.08%
P/EPS 21.21 -73.65 11.06 1.70 2.00 1.69 -7.22 -
EY 4.72 -1.36 9.04 58.73 50.03 59.03 -13.84 -
DY 3.98 2.72 4.90 6.06 10.64 0.00 0.00 -
P/NAPS 0.92 0.69 0.76 0.42 0.31 0.21 0.21 27.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 20/11/06 31/10/05 27/10/04 21/11/03 13/01/03 29/11/01 -
Price 0.59 0.43 0.41 0.82 0.52 0.30 0.37 -
P/RPS 0.43 0.31 0.28 0.22 0.22 0.15 0.11 25.49%
P/EPS 20.18 -68.85 8.89 1.72 2.21 1.82 -5.24 -
EY 4.96 -1.45 11.25 58.01 45.22 55.09 -19.08 -
DY 4.18 2.91 6.10 5.99 9.62 0.00 0.00 -
P/NAPS 0.87 0.65 0.61 0.42 0.34 0.22 0.15 34.02%

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