[LSTEEL] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.0%
YoY- -36.1%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 28,676 43,792 28,343 24,077 19,336 28,627 24,198 11.99%
PBT 5,129 8,033 6,486 2,459 2,158 3,077 2,641 55.72%
Tax -269 -1,791 -962 -301 44 -655 98 -
NP 4,860 6,242 5,524 2,158 2,202 2,422 2,739 46.61%
-
NP to SH 4,860 6,242 5,524 2,158 2,202 2,422 2,739 46.61%
-
Tax Rate 5.24% 22.30% 14.83% 12.24% -2.04% 21.29% -3.71% -
Total Cost 23,816 37,550 22,819 21,919 17,134 26,205 21,459 7.20%
-
Net Worth 76,811 73,683 67,294 61,415 61,255 59,044 57,179 21.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 2,047 - - - - 1,999 -
Div Payout % - 32.81% - - - - 72.99% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 76,811 73,683 67,294 61,415 61,255 59,044 57,179 21.76%
NOSH 41,432 40,958 40,767 40,487 40,036 40,033 39,985 2.40%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.95% 14.25% 19.49% 8.96% 11.39% 8.46% 11.32% -
ROE 6.33% 8.47% 8.21% 3.51% 3.59% 4.10% 4.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.21 106.92 69.52 59.47 48.30 71.51 60.52 9.36%
EPS 11.73 15.24 13.55 5.33 5.50 6.05 6.85 43.17%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.8539 1.799 1.6507 1.5169 1.53 1.4749 1.43 18.91%
Adjusted Per Share Value based on latest NOSH - 40,487
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.82 27.21 17.61 14.96 12.02 17.79 15.04 11.98%
EPS 3.02 3.88 3.43 1.34 1.37 1.51 1.70 46.73%
DPS 0.00 1.27 0.00 0.00 0.00 0.00 1.24 -
NAPS 0.4773 0.4579 0.4182 0.3816 0.3806 0.3669 0.3553 21.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.79 0.78 0.60 0.47 0.42 0.29 0.28 -
P/RPS 1.14 0.73 0.86 0.79 0.87 0.41 0.46 83.23%
P/EPS 6.73 5.12 4.43 8.82 7.64 4.79 4.09 39.42%
EY 14.85 19.54 22.58 11.34 13.10 20.86 24.46 -28.32%
DY 0.00 6.41 0.00 0.00 0.00 0.00 17.86 -
P/NAPS 0.43 0.43 0.36 0.31 0.27 0.20 0.20 66.65%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 -
Price 0.79 0.90 0.82 0.52 0.52 0.33 0.28 -
P/RPS 1.14 0.84 1.18 0.87 1.08 0.46 0.46 83.23%
P/EPS 6.73 5.91 6.05 9.76 9.45 5.45 4.09 39.42%
EY 14.85 16.93 16.52 10.25 10.58 18.33 24.46 -28.32%
DY 0.00 5.56 0.00 0.00 0.00 0.00 17.86 -
P/NAPS 0.43 0.50 0.50 0.34 0.34 0.22 0.20 66.65%

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