[LSTEEL] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.25%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 153,034 124,888 115,548 100,383 96,238 92,945 96,240 36.11%
PBT 23,466 22,107 19,136 14,180 10,335 13,809 12,222 54.29%
Tax -3,629 -3,323 -3,010 -1,874 -814 -3,069 -2,257 37.12%
NP 19,837 18,784 16,126 12,306 9,521 10,740 9,965 58.04%
-
NP to SH 19,837 18,784 16,126 12,306 9,521 10,740 9,965 58.04%
-
Tax Rate 15.46% 15.03% 15.73% 13.22% 7.88% 22.22% 18.47% -
Total Cost 133,197 106,104 99,422 88,077 86,717 82,205 86,275 33.47%
-
Net Worth 80,475 76,811 73,683 67,294 61,415 61,255 59,044 22.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,047 2,047 2,047 - 1,999 1,999 1,999 1.59%
Div Payout % 10.32% 10.90% 12.70% - 21.00% 18.62% 20.06% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 80,475 76,811 73,683 67,294 61,415 61,255 59,044 22.86%
NOSH 41,701 41,432 40,958 40,767 40,487 40,036 40,033 2.75%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.96% 15.04% 13.96% 12.26% 9.89% 11.56% 10.35% -
ROE 24.65% 24.45% 21.89% 18.29% 15.50% 17.53% 16.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 366.98 301.43 282.11 246.23 237.70 232.15 240.40 32.47%
EPS 47.57 45.34 39.37 30.19 23.52 26.83 24.89 53.82%
DPS 4.91 4.94 5.00 0.00 5.00 5.00 5.00 -1.20%
NAPS 1.9298 1.8539 1.799 1.6507 1.5169 1.53 1.4749 19.56%
Adjusted Per Share Value based on latest NOSH - 40,767
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 98.95 80.75 74.71 64.91 62.23 60.10 62.23 36.11%
EPS 12.83 12.15 10.43 7.96 6.16 6.94 6.44 58.13%
DPS 1.32 1.32 1.32 0.00 1.29 1.29 1.29 1.54%
NAPS 0.5203 0.4967 0.4764 0.4351 0.3971 0.3961 0.3818 22.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 0.79 0.78 0.60 0.47 0.42 0.29 -
P/RPS 0.22 0.26 0.28 0.24 0.20 0.18 0.12 49.62%
P/EPS 1.70 1.74 1.98 1.99 2.00 1.57 1.17 28.19%
EY 58.73 57.39 50.48 50.31 50.03 63.87 85.83 -22.29%
DY 6.06 6.26 6.41 0.00 10.64 11.90 17.24 -50.09%
P/NAPS 0.42 0.43 0.43 0.36 0.31 0.27 0.20 63.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 27/10/04 25/08/04 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 -
Price 0.82 0.79 0.90 0.82 0.52 0.52 0.33 -
P/RPS 0.22 0.26 0.32 0.33 0.22 0.22 0.14 35.05%
P/EPS 1.72 1.74 2.29 2.72 2.21 1.94 1.33 18.64%
EY 58.01 57.39 43.75 36.81 45.22 51.59 75.43 -16.01%
DY 5.99 6.26 5.56 0.00 9.62 9.62 15.15 -46.03%
P/NAPS 0.42 0.43 0.50 0.50 0.34 0.34 0.22 53.71%

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