[LSTEEL] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 9.07%
YoY- 495.64%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 100,383 96,238 92,945 96,240 87,893 78,538 72,741 23.87%
PBT 14,180 10,335 13,809 12,222 11,142 8,689 2,835 191.61%
Tax -1,874 -814 -3,069 -2,257 -2,006 -2,076 770 -
NP 12,306 9,521 10,740 9,965 9,136 6,613 3,605 126.20%
-
NP to SH 12,306 9,521 10,740 9,965 9,136 6,613 3,605 126.20%
-
Tax Rate 13.22% 7.88% 22.22% 18.47% 18.00% 23.89% -27.16% -
Total Cost 88,077 86,717 82,205 86,275 78,757 71,925 69,136 17.46%
-
Net Worth 67,294 61,415 61,255 59,044 57,179 54,416 51,000 20.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 1,999 1,999 1,999 1,999 - - -
Div Payout % - 21.00% 18.62% 20.06% 21.88% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 67,294 61,415 61,255 59,044 57,179 54,416 51,000 20.24%
NOSH 40,767 40,487 40,036 40,033 39,985 40,011 39,971 1.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.26% 9.89% 11.56% 10.35% 10.39% 8.42% 4.96% -
ROE 18.29% 15.50% 17.53% 16.88% 15.98% 12.15% 7.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 246.23 237.70 232.15 240.40 219.81 196.29 181.98 22.26%
EPS 30.19 23.52 26.83 24.89 22.85 16.53 9.02 123.26%
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.6507 1.5169 1.53 1.4749 1.43 1.36 1.2759 18.67%
Adjusted Per Share Value based on latest NOSH - 40,033
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 64.91 62.23 60.10 62.23 56.83 50.78 47.03 23.88%
EPS 7.96 6.16 6.94 6.44 5.91 4.28 2.33 126.32%
DPS 0.00 1.29 1.29 1.29 1.29 0.00 0.00 -
NAPS 0.4351 0.3971 0.3961 0.3818 0.3697 0.3518 0.3298 20.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.60 0.47 0.42 0.29 0.28 0.28 0.30 -
P/RPS 0.24 0.20 0.18 0.12 0.13 0.14 0.16 30.94%
P/EPS 1.99 2.00 1.57 1.17 1.23 1.69 3.33 -28.98%
EY 50.31 50.03 63.87 85.83 81.60 59.03 30.06 40.83%
DY 0.00 10.64 11.90 17.24 17.86 0.00 0.00 -
P/NAPS 0.36 0.31 0.27 0.20 0.20 0.21 0.24 30.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 13/01/03 26/08/02 -
Price 0.82 0.52 0.52 0.33 0.28 0.30 0.26 -
P/RPS 0.33 0.22 0.22 0.14 0.13 0.15 0.14 76.83%
P/EPS 2.72 2.21 1.94 1.33 1.23 1.82 2.88 -3.72%
EY 36.81 45.22 51.59 75.43 81.60 55.09 34.69 4.02%
DY 0.00 9.62 9.62 15.15 17.86 0.00 0.00 -
P/NAPS 0.50 0.34 0.34 0.22 0.20 0.22 0.20 83.89%

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