[LSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 42.82%
YoY- 60806.66%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 72,040 47,963 28,627 87,894 63,696 42,912 20,281 132.62%
PBT 7,694 5,235 3,077 11,142 8,501 2,568 1,997 145.56%
Tax -912 -611 -655 -2,006 -2,104 452 -404 71.99%
NP 6,782 4,624 2,422 9,136 6,397 3,020 1,593 162.44%
-
NP to SH 6,782 4,624 2,422 9,136 6,397 3,020 1,593 162.44%
-
Tax Rate 11.85% 11.67% 21.29% 18.00% 24.75% -17.60% 20.23% -
Total Cost 65,258 43,339 26,205 78,758 57,299 39,892 18,688 129.99%
-
Net Worth 60,945 61,199 59,044 57,199 54,408 51,035 49,639 14.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,999 - - - -
Div Payout % - - - 21.89% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 60,945 61,199 59,044 57,199 54,408 51,035 49,639 14.64%
NOSH 40,177 39,999 40,033 39,999 40,006 39,999 40,025 0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.41% 9.64% 8.46% 10.39% 10.04% 7.04% 7.85% -
ROE 11.13% 7.56% 4.10% 15.97% 11.76% 5.92% 3.21% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 179.30 119.91 71.51 219.74 159.22 107.28 50.67 132.03%
EPS 16.88 11.56 6.05 22.84 15.99 7.55 3.98 161.78%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.5169 1.53 1.4749 1.43 1.36 1.2759 1.2402 14.35%
Adjusted Per Share Value based on latest NOSH - 39,985
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.77 29.80 17.79 54.62 39.58 26.67 12.60 132.67%
EPS 4.21 2.87 1.51 5.68 3.98 1.88 0.99 162.25%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.3787 0.3803 0.3669 0.3554 0.3381 0.3171 0.3085 14.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.47 0.42 0.29 0.28 0.28 0.30 0.30 -
P/RPS 0.26 0.35 0.41 0.13 0.18 0.28 0.59 -42.06%
P/EPS 2.78 3.63 4.79 1.23 1.75 3.97 7.54 -48.55%
EY 35.91 27.52 20.86 81.57 57.11 25.17 13.27 94.07%
DY 0.00 0.00 0.00 17.86 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.20 0.20 0.21 0.24 0.24 18.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 30/05/03 27/02/03 13/01/03 26/08/02 28/05/02 -
Price 0.52 0.52 0.33 0.28 0.30 0.26 0.36 -
P/RPS 0.29 0.43 0.46 0.13 0.19 0.24 0.71 -44.91%
P/EPS 3.08 4.50 5.45 1.23 1.88 3.44 9.05 -51.22%
EY 32.46 22.23 18.33 81.57 53.30 29.04 11.06 104.85%
DY 0.00 0.00 0.00 17.86 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.22 0.20 0.22 0.20 0.29 11.17%

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