[LSTEEL] QoQ Annualized Quarter 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- 102.89%
YoY- 157.72%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 172,919 166,254 144,936 175,168 100,383 96,053 95,926 47.85%
PBT 19,260 22,640 26,324 32,132 14,180 10,258 10,470 49.85%
Tax -2,421 -3,556 -4,120 -7,164 -1,874 -1,216 -1,222 57.41%
NP 16,839 19,084 22,204 24,968 12,306 9,042 9,248 48.84%
-
NP to SH 16,839 19,084 22,204 24,968 12,306 9,042 9,248 48.84%
-
Tax Rate 12.57% 15.71% 15.65% 22.30% 13.22% 11.85% 11.67% -
Total Cost 156,080 147,170 122,732 150,200 88,077 87,010 86,678 47.74%
-
Net Worth 82,676 79,830 76,371 73,683 66,514 60,945 61,199 22.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,232 - 4,119 8,191 - - - -
Div Payout % 31.07% - 18.55% 32.81% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 82,676 79,830 76,371 73,683 66,514 60,945 61,199 22.09%
NOSH 125,476 41,367 41,194 40,958 40,294 40,177 39,999 113.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.74% 11.48% 15.32% 14.25% 12.26% 9.41% 9.64% -
ROE 20.37% 23.91% 29.07% 33.89% 18.50% 14.84% 15.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 137.81 401.90 351.83 427.68 249.12 239.07 239.82 -30.76%
EPS 13.42 46.13 53.90 60.96 30.54 22.51 23.12 -30.30%
DPS 4.17 0.00 10.00 20.00 0.00 0.00 0.00 -
NAPS 0.6589 1.9298 1.8539 1.799 1.6507 1.5169 1.53 -42.82%
Adjusted Per Share Value based on latest NOSH - 40,958
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 111.81 107.50 93.71 113.26 64.91 62.11 62.02 47.86%
EPS 10.89 12.34 14.36 16.14 7.96 5.85 5.98 48.85%
DPS 3.38 0.00 2.66 5.30 0.00 0.00 0.00 -
NAPS 0.5346 0.5162 0.4938 0.4764 0.4301 0.3941 0.3957 22.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.12 0.81 0.79 0.78 0.60 0.47 0.42 -
P/RPS 0.81 0.20 0.22 0.18 0.24 0.20 0.18 171.32%
P/EPS 8.35 1.76 1.47 1.28 1.96 2.09 1.82 174.83%
EY 11.98 56.95 68.23 78.15 50.90 47.89 55.05 -63.65%
DY 3.72 0.00 12.66 25.64 0.00 0.00 0.00 -
P/NAPS 1.70 0.42 0.43 0.43 0.36 0.31 0.27 239.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 27/10/04 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 -
Price 1.07 0.82 0.79 0.90 0.82 0.52 0.52 -
P/RPS 0.78 0.20 0.22 0.21 0.33 0.22 0.22 131.62%
P/EPS 7.97 1.78 1.47 1.48 2.69 2.31 2.25 131.48%
EY 12.54 56.26 68.23 67.73 37.24 43.28 44.46 -56.82%
DY 3.90 0.00 12.66 22.22 0.00 0.00 0.00 -
P/NAPS 1.62 0.42 0.43 0.50 0.50 0.34 0.34 181.81%

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