[LSTEEL] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -33.93%
YoY- 48.8%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 51,236 48,940 48,228 52,223 28,676 43,792 28,343 48.44%
PBT 1,862 2,572 2,280 3,818 5,129 8,033 6,486 -56.51%
Tax 11 -692 246 -607 -269 -1,791 -962 -
NP 1,873 1,880 2,526 3,211 4,860 6,242 5,524 -51.40%
-
NP to SH 1,873 1,880 2,526 3,211 4,860 6,242 5,524 -51.40%
-
Tax Rate -0.59% 26.91% -10.79% 15.90% 5.24% 22.30% 14.83% -
Total Cost 49,363 47,060 45,702 49,012 23,816 37,550 22,819 67.34%
-
Net Worth 84,636 83,073 82,805 80,475 76,811 73,683 67,294 16.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,141 - - 2,047 - -
Div Payout % - - 124.38% - - 32.81% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 84,636 83,073 82,805 80,475 76,811 73,683 67,294 16.53%
NOSH 125,704 126,174 125,671 41,701 41,432 40,958 40,767 111.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.66% 3.84% 5.24% 6.15% 16.95% 14.25% 19.49% -
ROE 2.21% 2.26% 3.05% 3.99% 6.33% 8.47% 8.21% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.76 38.79 38.38 125.23 69.21 106.92 69.52 -29.97%
EPS 1.49 1.49 2.01 7.70 11.73 15.24 13.55 -77.07%
DPS 0.00 0.00 2.50 0.00 0.00 5.00 0.00 -
NAPS 0.6733 0.6584 0.6589 1.9298 1.8539 1.799 1.6507 -45.03%
Adjusted Per Share Value based on latest NOSH - 41,701
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.13 31.64 31.18 33.77 18.54 28.32 18.33 48.43%
EPS 1.21 1.22 1.63 2.08 3.14 4.04 3.57 -51.41%
DPS 0.00 0.00 2.03 0.00 0.00 1.32 0.00 -
NAPS 0.5473 0.5371 0.5354 0.5203 0.4967 0.4764 0.4351 16.54%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.63 0.87 1.12 0.81 0.79 0.78 0.60 -
P/RPS 1.55 2.24 2.92 0.65 1.14 0.73 0.86 48.15%
P/EPS 42.28 58.39 55.72 10.52 6.73 5.12 4.43 350.55%
EY 2.37 1.71 1.79 9.51 14.85 19.54 22.58 -77.77%
DY 0.00 0.00 2.23 0.00 0.00 6.41 0.00 -
P/NAPS 0.94 1.32 1.70 0.42 0.43 0.43 0.36 89.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 30/05/05 22/02/05 27/10/04 25/08/04 25/05/04 25/02/04 -
Price 0.58 0.80 1.07 0.82 0.79 0.90 0.82 -
P/RPS 1.42 2.06 2.79 0.65 1.14 0.84 1.18 13.14%
P/EPS 38.93 53.69 53.23 10.65 6.73 5.91 6.05 246.34%
EY 2.57 1.86 1.88 9.39 14.85 16.93 16.52 -71.10%
DY 0.00 0.00 2.34 0.00 0.00 5.56 0.00 -
P/NAPS 0.86 1.22 1.62 0.42 0.43 0.50 0.50 43.60%

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