[LSTEEL] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.0%
YoY- 157.72%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 48,228 52,223 28,676 43,792 28,343 24,077 19,336 83.40%
PBT 2,280 3,818 5,129 8,033 6,486 2,459 2,158 3.71%
Tax 246 -607 -269 -1,791 -962 -301 44 213.36%
NP 2,526 3,211 4,860 6,242 5,524 2,158 2,202 9.53%
-
NP to SH 2,526 3,211 4,860 6,242 5,524 2,158 2,202 9.53%
-
Tax Rate -10.79% 15.90% 5.24% 22.30% 14.83% 12.24% -2.04% -
Total Cost 45,702 49,012 23,816 37,550 22,819 21,919 17,134 91.76%
-
Net Worth 82,805 80,475 76,811 73,683 67,294 61,415 61,255 22.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,141 - - 2,047 - - - -
Div Payout % 124.38% - - 32.81% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 82,805 80,475 76,811 73,683 67,294 61,415 61,255 22.14%
NOSH 125,671 41,701 41,432 40,958 40,767 40,487 40,036 113.64%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.24% 6.15% 16.95% 14.25% 19.49% 8.96% 11.39% -
ROE 3.05% 3.99% 6.33% 8.47% 8.21% 3.51% 3.59% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.38 125.23 69.21 106.92 69.52 59.47 48.30 -14.14%
EPS 2.01 7.70 11.73 15.24 13.55 5.33 5.50 -48.72%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.6589 1.9298 1.8539 1.799 1.6507 1.5169 1.53 -42.82%
Adjusted Per Share Value based on latest NOSH - 40,958
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.18 33.77 18.54 28.32 18.33 15.57 12.50 83.41%
EPS 1.63 2.08 3.14 4.04 3.57 1.40 1.42 9.58%
DPS 2.03 0.00 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.5354 0.5203 0.4967 0.4764 0.4351 0.3971 0.3961 22.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.12 0.81 0.79 0.78 0.60 0.47 0.42 -
P/RPS 2.92 0.65 1.14 0.73 0.86 0.79 0.87 123.34%
P/EPS 55.72 10.52 6.73 5.12 4.43 8.82 7.64 273.82%
EY 1.79 9.51 14.85 19.54 22.58 11.34 13.10 -73.31%
DY 2.23 0.00 0.00 6.41 0.00 0.00 0.00 -
P/NAPS 1.70 0.42 0.43 0.43 0.36 0.31 0.27 239.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 27/10/04 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 -
Price 1.07 0.82 0.79 0.90 0.82 0.52 0.52 -
P/RPS 2.79 0.65 1.14 0.84 1.18 0.87 1.08 87.73%
P/EPS 53.23 10.65 6.73 5.91 6.05 9.76 9.45 214.92%
EY 1.88 9.39 14.85 16.93 16.52 10.25 10.58 -68.22%
DY 2.34 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.62 0.42 0.43 0.50 0.50 0.34 0.34 181.81%

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