[LSTEEL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -25.9%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 160,952 180,310 200,627 178,067 172,919 153,034 124,888 18.37%
PBT -814 5,794 10,532 13,799 19,260 23,466 22,107 -
Tax -1,175 -50 -1,042 -1,322 -2,421 -3,629 -3,323 -49.90%
NP -1,989 5,744 9,490 12,477 16,839 19,837 18,784 -
-
NP to SH -1,989 5,744 9,490 12,477 16,839 19,837 18,784 -
-
Tax Rate - 0.86% 9.89% 9.58% 12.57% 15.46% 15.03% -
Total Cost 162,941 174,566 191,137 165,590 156,080 133,197 106,104 33.00%
-
Net Worth 79,562 83,582 84,636 83,073 82,805 80,475 76,811 2.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,574 3,141 3,141 3,141 5,189 2,047 2,047 -16.02%
Div Payout % 0.00% 54.70% 33.11% 25.18% 30.82% 10.32% 10.90% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 79,562 83,582 84,636 83,073 82,805 80,475 76,811 2.36%
NOSH 125,989 124,583 125,704 126,174 125,671 41,701 41,432 109.46%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.24% 3.19% 4.73% 7.01% 9.74% 12.96% 15.04% -
ROE -2.50% 6.87% 11.21% 15.02% 20.34% 24.65% 24.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.75 144.73 159.60 141.13 137.60 366.98 301.43 -43.48%
EPS -1.58 4.61 7.55 9.89 13.40 47.57 45.34 -
DPS 1.25 2.50 2.50 2.49 4.13 4.91 4.94 -59.89%
NAPS 0.6315 0.6709 0.6733 0.6584 0.6589 1.9298 1.8539 -51.12%
Adjusted Per Share Value based on latest NOSH - 126,174
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 104.07 116.59 129.72 115.14 111.81 98.95 80.75 18.37%
EPS -1.29 3.71 6.14 8.07 10.89 12.83 12.15 -
DPS 1.02 2.03 2.03 2.03 3.36 1.32 1.32 -15.75%
NAPS 0.5144 0.5404 0.5473 0.5371 0.5354 0.5203 0.4967 2.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.42 0.51 0.63 0.87 1.12 0.81 0.79 -
P/RPS 0.33 0.35 0.39 0.62 0.81 0.22 0.26 17.17%
P/EPS -26.60 11.06 8.34 8.80 8.36 1.70 1.74 -
EY -3.76 9.04 11.98 11.37 11.96 58.73 57.39 -
DY 2.98 4.90 3.97 2.86 3.69 6.06 6.26 -38.95%
P/NAPS 0.67 0.76 0.94 1.32 1.70 0.42 0.43 34.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 31/10/05 15/08/05 30/05/05 22/02/05 27/10/04 25/08/04 -
Price 0.43 0.41 0.58 0.80 1.07 0.82 0.79 -
P/RPS 0.34 0.28 0.36 0.57 0.78 0.22 0.26 19.52%
P/EPS -27.24 8.89 7.68 8.09 7.99 1.72 1.74 -
EY -3.67 11.25 13.02 12.36 12.52 58.01 57.39 -
DY 2.91 6.10 4.31 3.11 3.86 5.99 6.26 -39.90%
P/NAPS 0.68 0.61 0.86 1.22 1.62 0.42 0.43 35.62%

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