[LSTEEL] QoQ TTM 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- 38.15%
YoY- 60806.66%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 96,238 92,945 96,240 87,893 78,538 72,741 67,459 26.70%
PBT 10,335 13,809 12,222 11,142 8,689 2,835 1,494 262.62%
Tax -814 -3,069 -2,257 -2,006 -2,076 770 684 -
NP 9,521 10,740 9,965 9,136 6,613 3,605 2,178 167.11%
-
NP to SH 9,521 10,740 9,965 9,136 6,613 3,605 1,673 218.41%
-
Tax Rate 7.88% 22.22% 18.47% 18.00% 23.89% -27.16% -45.78% -
Total Cost 86,717 82,205 86,275 78,757 71,925 69,136 65,281 20.81%
-
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 1,999 1,999 1,999 - - - -
Div Payout % 21.00% 18.62% 20.06% 21.88% - - - -
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 9.89% 11.56% 10.35% 10.39% 8.42% 4.96% 3.23% -
ROE 15.50% 17.53% 16.88% 15.98% 12.15% 7.07% 3.37% -
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 237.70 232.15 240.40 219.81 196.29 181.98 168.54 25.73%
EPS 23.52 26.83 24.89 22.85 16.53 9.02 4.18 216.02%
DPS 5.00 5.00 5.00 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 59.80 57.76 59.80 54.62 48.80 45.20 41.92 26.69%
EPS 5.92 6.67 6.19 5.68 4.11 2.24 1.04 218.46%
DPS 1.24 1.24 1.24 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 0.20 0.18 0.12 0.13 0.14 0.16 0.18 7.26%
P/EPS 2.00 1.57 1.17 1.23 1.69 3.33 7.18 -57.31%
EY 50.03 63.87 85.83 81.60 59.03 30.06 13.93 134.34%
DY 10.64 11.90 17.24 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 0.22 0.22 0.14 0.13 0.15 0.14 0.21 3.14%
P/EPS 2.21 1.94 1.33 1.23 1.82 2.88 8.61 -59.57%
EY 45.22 51.59 75.43 81.60 55.09 34.69 11.61 147.34%
DY 9.62 9.62 15.15 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