[LSTEEL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.11%
YoY- 36.84%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 180,310 200,627 178,067 172,919 153,034 124,888 115,548 34.49%
PBT 5,794 10,532 13,799 19,260 23,466 22,107 19,136 -54.87%
Tax -50 -1,042 -1,322 -2,421 -3,629 -3,323 -3,010 -93.47%
NP 5,744 9,490 12,477 16,839 19,837 18,784 16,126 -49.71%
-
NP to SH 5,744 9,490 12,477 16,839 19,837 18,784 16,126 -49.71%
-
Tax Rate 0.86% 9.89% 9.58% 12.57% 15.46% 15.03% 15.73% -
Total Cost 174,566 191,137 165,590 156,080 133,197 106,104 99,422 45.49%
-
Net Worth 83,582 84,636 83,073 82,805 80,475 76,811 73,683 8.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,141 3,141 3,141 5,189 2,047 2,047 2,047 33.00%
Div Payout % 54.70% 33.11% 25.18% 30.82% 10.32% 10.90% 12.70% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 83,582 84,636 83,073 82,805 80,475 76,811 73,683 8.75%
NOSH 124,583 125,704 126,174 125,671 41,701 41,432 40,958 109.79%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.19% 4.73% 7.01% 9.74% 12.96% 15.04% 13.96% -
ROE 6.87% 11.21% 15.02% 20.34% 24.65% 24.45% 21.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 144.73 159.60 141.13 137.60 366.98 301.43 282.11 -35.88%
EPS 4.61 7.55 9.89 13.40 47.57 45.34 39.37 -76.03%
DPS 2.50 2.50 2.49 4.13 4.91 4.94 5.00 -36.97%
NAPS 0.6709 0.6733 0.6584 0.6589 1.9298 1.8539 1.799 -48.15%
Adjusted Per Share Value based on latest NOSH - 125,671
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 112.04 124.67 110.65 107.45 95.09 77.60 71.80 34.49%
EPS 3.57 5.90 7.75 10.46 12.33 11.67 10.02 -49.71%
DPS 1.95 1.95 1.95 3.22 1.27 1.27 1.27 33.05%
NAPS 0.5194 0.5259 0.5162 0.5145 0.5001 0.4773 0.4579 8.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.51 0.63 0.87 1.12 0.81 0.79 0.78 -
P/RPS 0.35 0.39 0.62 0.81 0.22 0.26 0.28 16.02%
P/EPS 11.06 8.34 8.80 8.36 1.70 1.74 1.98 214.48%
EY 9.04 11.98 11.37 11.96 58.73 57.39 50.48 -68.19%
DY 4.90 3.97 2.86 3.69 6.06 6.26 6.41 -16.38%
P/NAPS 0.76 0.94 1.32 1.70 0.42 0.43 0.43 46.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/10/05 15/08/05 30/05/05 22/02/05 27/10/04 25/08/04 25/05/04 -
Price 0.41 0.58 0.80 1.07 0.82 0.79 0.90 -
P/RPS 0.28 0.36 0.57 0.78 0.22 0.26 0.32 -8.50%
P/EPS 8.89 7.68 8.09 7.99 1.72 1.74 2.29 146.80%
EY 11.25 13.02 12.36 12.52 58.01 57.39 43.75 -59.52%
DY 6.10 4.31 3.11 3.86 5.99 6.26 5.56 6.36%
P/NAPS 0.61 0.86 1.22 1.62 0.42 0.43 0.50 14.16%

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