[LSTEEL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 31.04%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 185,963 144,280 178,067 115,548 96,240 67,459 82,748 14.44%
PBT 7,081 -2,941 13,799 19,136 12,222 1,494 -1,302 -
Tax -723 -556 -1,322 -3,010 -2,257 684 3,259 -
NP 6,358 -3,497 12,477 16,126 9,965 2,178 1,957 21.68%
-
NP to SH 6,358 -3,497 12,477 16,126 9,965 1,673 685 44.94%
-
Tax Rate 10.21% - 9.58% 15.73% 18.47% -45.78% - -
Total Cost 179,605 147,777 165,590 99,422 86,275 65,281 80,791 14.23%
-
Net Worth 85,604 78,727 83,073 73,683 59,044 49,639 48,922 9.76%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,161 1,574 3,141 2,047 1,999 - - -
Div Payout % 49.72% 0.00% 25.18% 12.70% 20.06% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 85,604 78,727 83,073 73,683 59,044 49,639 48,922 9.76%
NOSH 125,538 123,999 126,174 40,958 40,033 40,025 20,312 35.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.42% -2.42% 7.01% 13.96% 10.35% 3.23% 2.37% -
ROE 7.43% -4.44% 15.02% 21.89% 16.88% 3.37% 1.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 148.13 116.35 141.13 282.11 240.40 168.54 407.37 -15.50%
EPS 5.06 -2.82 9.89 39.37 24.89 4.18 3.37 7.00%
DPS 2.50 1.25 2.49 5.00 5.00 0.00 0.00 -
NAPS 0.6819 0.6349 0.6584 1.799 1.4749 1.2402 2.4085 -18.95%
Adjusted Per Share Value based on latest NOSH - 40,958
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 115.90 89.92 110.98 72.01 59.98 42.04 51.57 14.44%
EPS 3.96 -2.18 7.78 10.05 6.21 1.04 0.43 44.75%
DPS 1.97 0.98 1.96 1.28 1.25 0.00 0.00 -
NAPS 0.5335 0.4907 0.5178 0.4592 0.368 0.3094 0.3049 9.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.59 0.42 0.87 0.78 0.29 0.30 0.45 -
P/RPS 0.40 0.36 0.62 0.28 0.12 0.18 0.11 23.99%
P/EPS 11.65 -14.89 8.80 1.98 1.17 7.18 13.34 -2.23%
EY 8.58 -6.71 11.37 50.48 85.83 13.93 7.49 2.28%
DY 4.24 2.98 2.86 6.41 17.24 0.00 0.00 -
P/NAPS 0.87 0.66 1.32 0.43 0.20 0.24 0.19 28.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 25/05/06 30/05/05 25/05/04 30/05/03 28/05/02 25/05/01 -
Price 0.67 0.47 0.80 0.90 0.33 0.36 0.42 -
P/RPS 0.45 0.40 0.57 0.32 0.14 0.21 0.10 28.47%
P/EPS 13.23 -16.67 8.09 2.29 1.33 8.61 12.45 1.01%
EY 7.56 -6.00 12.36 43.75 75.43 11.61 8.03 -0.99%
DY 3.73 2.66 3.11 5.56 15.15 0.00 0.00 -
P/NAPS 0.98 0.74 1.22 0.50 0.22 0.29 0.17 33.88%

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