[LSTEEL] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.78%
YoY- 197.92%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 115,548 100,383 96,238 92,945 96,240 87,893 78,538 29.32%
PBT 19,136 14,180 10,335 13,809 12,222 11,142 8,689 69.19%
Tax -3,010 -1,874 -814 -3,069 -2,257 -2,006 -2,076 28.07%
NP 16,126 12,306 9,521 10,740 9,965 9,136 6,613 81.07%
-
NP to SH 16,126 12,306 9,521 10,740 9,965 9,136 6,613 81.07%
-
Tax Rate 15.73% 13.22% 7.88% 22.22% 18.47% 18.00% 23.89% -
Total Cost 99,422 88,077 86,717 82,205 86,275 78,757 71,925 24.06%
-
Net Worth 73,683 67,294 61,415 61,255 59,044 57,179 54,416 22.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,047 - 1,999 1,999 1,999 1,999 - -
Div Payout % 12.70% - 21.00% 18.62% 20.06% 21.88% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 73,683 67,294 61,415 61,255 59,044 57,179 54,416 22.37%
NOSH 40,958 40,767 40,487 40,036 40,033 39,985 40,011 1.57%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.96% 12.26% 9.89% 11.56% 10.35% 10.39% 8.42% -
ROE 21.89% 18.29% 15.50% 17.53% 16.88% 15.98% 12.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 282.11 246.23 237.70 232.15 240.40 219.81 196.29 27.32%
EPS 39.37 30.19 23.52 26.83 24.89 22.85 16.53 78.25%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.799 1.6507 1.5169 1.53 1.4749 1.43 1.36 20.48%
Adjusted Per Share Value based on latest NOSH - 40,036
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 71.80 62.38 59.80 57.76 59.80 54.62 48.80 29.33%
EPS 10.02 7.65 5.92 6.67 6.19 5.68 4.11 81.04%
DPS 1.27 0.00 1.24 1.24 1.24 1.24 0.00 -
NAPS 0.4579 0.4182 0.3816 0.3806 0.3669 0.3553 0.3381 22.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.78 0.60 0.47 0.42 0.29 0.28 0.28 -
P/RPS 0.28 0.24 0.20 0.18 0.12 0.13 0.14 58.67%
P/EPS 1.98 1.99 2.00 1.57 1.17 1.23 1.69 11.12%
EY 50.48 50.31 50.03 63.87 85.83 81.60 59.03 -9.89%
DY 6.41 0.00 10.64 11.90 17.24 17.86 0.00 -
P/NAPS 0.43 0.36 0.31 0.27 0.20 0.20 0.21 61.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 13/01/03 -
Price 0.90 0.82 0.52 0.52 0.33 0.28 0.30 -
P/RPS 0.32 0.33 0.22 0.22 0.14 0.13 0.15 65.64%
P/EPS 2.29 2.72 2.21 1.94 1.33 1.23 1.82 16.53%
EY 43.75 36.81 45.22 51.59 75.43 81.60 55.09 -14.23%
DY 5.56 0.00 9.62 9.62 15.15 17.86 0.00 -
P/NAPS 0.50 0.50 0.34 0.34 0.22 0.20 0.22 72.77%

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