[LSTEEL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.76%
YoY- 36.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 176,109 200,352 195,760 172,919 166,254 144,936 175,168 0.35%
PBT 4,369 8,870 10,288 19,260 22,640 26,324 32,132 -73.52%
Tax -394 -1,362 -2,768 -2,421 -3,556 -4,120 -7,164 -85.51%
NP 3,974 7,508 7,520 16,839 19,084 22,204 24,968 -70.59%
-
NP to SH 3,974 7,508 7,520 16,839 19,084 22,204 24,968 -70.59%
-
Tax Rate 9.02% 15.36% 26.91% 12.57% 15.71% 15.65% 22.30% -
Total Cost 172,134 192,844 188,240 156,080 147,170 122,732 150,200 9.50%
-
Net Worth 84,572 84,817 83,073 82,676 79,830 76,371 73,683 9.61%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 5,232 - 4,119 8,191 -
Div Payout % - - - 31.07% - 18.55% 32.81% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 84,572 84,817 83,073 82,676 79,830 76,371 73,683 9.61%
NOSH 126,058 125,973 126,174 125,476 41,367 41,194 40,958 111.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.26% 3.75% 3.84% 9.74% 11.48% 15.32% 14.25% -
ROE 4.70% 8.85% 9.05% 20.37% 23.91% 29.07% 33.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 139.70 159.04 155.15 137.81 401.90 351.83 427.68 -52.53%
EPS 3.16 5.96 5.96 13.42 46.13 53.90 60.96 -86.07%
DPS 0.00 0.00 0.00 4.17 0.00 10.00 20.00 -
NAPS 0.6709 0.6733 0.6584 0.6589 1.9298 1.8539 1.799 -48.15%
Adjusted Per Share Value based on latest NOSH - 125,671
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 109.43 124.50 121.64 107.45 103.31 90.06 108.85 0.35%
EPS 2.47 4.67 4.67 10.46 11.86 13.80 15.52 -70.59%
DPS 0.00 0.00 0.00 3.25 0.00 2.56 5.09 -
NAPS 0.5255 0.5271 0.5162 0.5138 0.4961 0.4746 0.4579 9.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.51 0.63 0.87 1.12 0.81 0.79 0.78 -
P/RPS 0.37 0.40 0.56 0.81 0.20 0.22 0.18 61.59%
P/EPS 16.17 10.57 14.60 8.35 1.76 1.47 1.28 441.58%
EY 6.18 9.46 6.85 11.98 56.95 68.23 78.15 -81.54%
DY 0.00 0.00 0.00 3.72 0.00 12.66 25.64 -
P/NAPS 0.76 0.94 1.32 1.70 0.42 0.43 0.43 46.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/10/05 15/08/05 30/05/05 22/02/05 27/10/04 25/08/04 25/05/04 -
Price 0.41 0.58 0.80 1.07 0.82 0.79 0.90 -
P/RPS 0.29 0.36 0.52 0.78 0.20 0.22 0.21 23.98%
P/EPS 13.00 9.73 13.42 7.97 1.78 1.47 1.48 325.15%
EY 7.69 10.28 7.45 12.54 56.26 68.23 67.73 -76.52%
DY 0.00 0.00 0.00 3.90 0.00 12.66 22.22 -
P/NAPS 0.61 0.86 1.22 1.62 0.42 0.43 0.50 14.16%

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