[LSTEEL] QoQ Cumulative 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- 17.65%
YoY- 36.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 132,082 100,176 48,940 172,919 124,691 72,468 43,792 108.61%
PBT 3,277 4,435 2,572 19,260 16,980 13,162 8,033 -44.96%
Tax -296 -681 -692 -2,421 -2,667 -2,060 -1,791 -69.85%
NP 2,981 3,754 1,880 16,839 14,313 11,102 6,242 -38.87%
-
NP to SH 2,981 3,754 1,880 16,839 14,313 11,102 6,242 -38.87%
-
Tax Rate 9.03% 15.36% 26.91% 12.57% 15.71% 15.65% 22.30% -
Total Cost 129,101 96,422 47,060 156,080 110,378 61,366 37,550 127.62%
-
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 - 2,059 2,047 -
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 3.52% 4.43% 2.26% 20.37% 17.93% 14.54% 8.47% -
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 104.78 79.52 38.79 137.81 301.43 175.92 106.92 -1.33%
EPS 2.37 2.98 1.49 13.42 34.60 26.95 15.24 -71.04%
DPS 0.00 0.00 0.00 4.17 0.00 5.00 5.00 -
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 85.40 64.77 31.64 111.81 80.62 46.86 28.32 108.58%
EPS 1.93 2.43 1.22 10.89 9.25 7.18 4.04 -38.86%
DPS 0.00 0.00 0.00 3.38 0.00 1.33 1.32 -
NAPS 0.5468 0.5484 0.5371 0.5346 0.5162 0.4938 0.4764 9.61%
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 0.49 0.79 2.24 0.81 0.27 0.45 0.73 -23.31%
P/EPS 21.57 21.14 58.39 8.35 2.34 2.93 5.12 160.61%
EY 4.64 4.73 1.71 11.98 42.72 34.11 19.54 -61.61%
DY 0.00 0.00 0.00 3.72 0.00 6.33 6.41 -
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 0.39 0.73 2.06 0.78 0.27 0.45 0.84 -40.01%
P/EPS 17.34 19.46 53.69 7.97 2.37 2.93 5.91 104.81%
EY 5.77 5.14 1.86 12.54 42.20 34.11 16.93 -51.17%
DY 0.00 0.00 0.00 3.90 0.00 6.33 5.56 -
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