[LSTEEL] QoQ 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- -18.89%
YoY- 1168.06%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,077 19,336 28,627 24,198 20,784 22,631 20,281 12.10%
PBT 2,459 2,158 3,077 2,641 5,933 571 1,997 14.86%
Tax -301 44 -655 98 -2,556 856 -404 -17.80%
NP 2,158 2,202 2,422 2,739 3,377 1,427 1,593 22.40%
-
NP to SH 2,158 2,202 2,422 2,739 3,377 1,427 1,593 22.40%
-
Tax Rate 12.24% -2.04% 21.29% -3.71% 43.08% -149.91% 20.23% -
Total Cost 21,919 17,134 26,205 21,459 17,407 21,204 18,688 11.20%
-
Net Worth 61,415 61,255 59,044 57,179 54,416 51,000 49,639 15.23%
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 % - - - 72.99% - - - -
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 61,415 61,255 59,044 57,179 54,416 51,000 49,639 15.23%
NOSH 40,487 40,036 40,033 39,985 40,011 39,971 40,025 0.76%
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 8.96% 11.39% 8.46% 11.32% 16.25% 6.31% 7.85% -
ROE 3.51% 3.59% 4.10% 4.79% 6.21% 2.80% 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 59.47 48.30 71.51 60.52 51.94 56.62 50.67 11.25%
EPS 5.33 5.50 6.05 6.85 8.44 3.57 3.98 21.47%
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 14.96 12.02 17.79 15.04 12.92 14.06 12.60 12.11%
EPS 1.34 1.37 1.51 1.70 2.10 0.89 0.99 22.33%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.3816 0.3806 0.3669 0.3553 0.3381 0.3169 0.3085 15.21%
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 0.79 0.87 0.41 0.46 0.54 0.53 0.59 21.46%
P/EPS 8.82 7.64 4.79 4.09 3.32 8.40 7.54 11.00%
EY 11.34 13.10 20.86 24.46 30.14 11.90 13.27 -9.93%
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 0.87 1.08 0.46 0.46 0.58 0.46 0.71 14.49%
P/EPS 9.76 9.45 5.45 4.09 3.55 7.28 9.05 5.15%
EY 10.25 10.58 18.33 24.46 28.13 13.73 11.06 -4.93%
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