[LSTEEL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -11.07%
YoY- 140.1%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 155,850 196,354 200,352 144,936 95,926 85,824 66,848 15.14%
PBT 4,006 8,398 8,870 26,324 10,470 5,136 -3,534 -
Tax -360 -2,188 -1,362 -4,120 -1,222 904 3,534 -
NP 3,646 6,210 7,508 22,204 9,248 6,040 0 -
-
NP to SH 3,646 6,210 7,508 22,204 9,248 6,040 -1,140 -
-
Tax Rate 8.99% 26.05% 15.36% 15.65% 11.67% -17.60% - -
Total Cost 152,204 190,144 192,844 122,732 86,678 79,784 66,848 14.69%
-
Net Worth 85,668 81,774 84,817 76,371 61,199 51,035 47,417 10.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 4,119 - - - -
Div Payout % - - - 18.55% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 85,668 81,774 84,817 76,371 61,199 51,035 47,417 10.35%
NOSH 127,482 125,748 125,973 41,194 39,999 39,999 20,000 36.14%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.34% 3.16% 3.75% 15.32% 9.64% 7.04% 0.00% -
ROE 4.26% 7.59% 8.85% 29.07% 15.11% 11.83% -2.40% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 122.25 156.15 159.04 351.83 239.82 214.56 334.24 -15.42%
EPS 2.86 4.94 5.96 53.90 23.12 15.10 -5.70 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.672 0.6503 0.6733 1.8539 1.53 1.2759 2.3709 -18.94%
Adjusted Per Share Value based on latest NOSH - 41,432
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 96.84 122.01 124.50 90.06 59.61 53.33 41.54 15.14%
EPS 2.27 3.86 4.67 13.80 5.75 3.75 -0.71 -
DPS 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
NAPS 0.5323 0.5081 0.5271 0.4746 0.3803 0.3171 0.2947 10.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.68 0.48 0.63 0.79 0.42 0.30 0.42 -
P/RPS 0.56 0.31 0.40 0.22 0.18 0.14 0.13 27.54%
P/EPS 23.78 9.72 10.57 1.47 1.82 1.99 -7.37 -
EY 4.21 10.29 9.46 68.23 55.05 50.33 -13.57 -
DY 0.00 0.00 0.00 12.66 0.00 0.00 0.00 -
P/NAPS 1.01 0.74 0.94 0.43 0.27 0.24 0.18 33.28%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 18/09/06 15/08/05 25/08/04 25/08/03 26/08/02 28/08/01 -
Price 0.61 0.46 0.58 0.79 0.52 0.26 0.54 -
P/RPS 0.50 0.29 0.36 0.22 0.22 0.12 0.16 20.90%
P/EPS 21.33 9.31 9.73 1.47 2.25 1.72 -9.47 -
EY 4.69 10.74 10.28 68.23 44.46 58.08 -10.56 -
DY 0.00 0.00 0.00 12.66 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.86 0.43 0.34 0.20 0.23 25.74%

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