[LSTEEL] QoQ TTM 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- 5.61%
YoY- 108.35%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 200,627 178,067 172,919 153,034 124,888 115,548 100,383 58.73%
PBT 10,532 13,799 19,260 23,466 22,107 19,136 14,180 -18.00%
Tax -1,042 -1,322 -2,421 -3,629 -3,323 -3,010 -1,874 -32.40%
NP 9,490 12,477 16,839 19,837 18,784 16,126 12,306 -15.91%
-
NP to SH 9,490 12,477 16,839 19,837 18,784 16,126 12,306 -15.91%
-
Tax Rate 9.89% 9.58% 12.57% 15.46% 15.03% 15.73% 13.22% -
Total Cost 191,137 165,590 156,080 133,197 106,104 99,422 88,077 67.69%
-
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 3,141 5,189 2,047 2,047 2,047 - -
Div Payout % 33.11% 25.18% 30.82% 10.32% 10.90% 12.70% - -
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 4.73% 7.01% 9.74% 12.96% 15.04% 13.96% 12.26% -
ROE 11.21% 15.02% 20.34% 24.65% 24.45% 21.89% 18.29% -
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 159.60 141.13 137.60 366.98 301.43 282.11 246.23 -25.12%
EPS 7.55 9.89 13.40 47.57 45.34 39.37 30.19 -60.33%
DPS 2.50 2.49 4.13 4.91 4.94 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 129.72 115.14 111.81 98.95 80.75 74.71 64.91 58.72%
EPS 6.14 8.07 10.89 12.83 12.15 10.43 7.96 -15.90%
DPS 2.03 2.03 3.36 1.32 1.32 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 0.39 0.62 0.81 0.22 0.26 0.28 0.24 38.26%
P/EPS 8.34 8.80 8.36 1.70 1.74 1.98 1.99 160.16%
EY 11.98 11.37 11.96 58.73 57.39 50.48 50.31 -61.61%
DY 3.97 2.86 3.69 6.06 6.26 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 0.36 0.57 0.78 0.22 0.26 0.32 0.33 5.97%
P/EPS 7.68 8.09 7.99 1.72 1.74 2.29 2.72 99.89%
EY 13.02 12.36 12.52 58.01 57.39 43.75 36.81 -50.01%
DY 4.31 3.11 3.86 5.99 6.26 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