[LSTEEL] YoY Annualized Quarter 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- 6.04%
YoY- 52.04%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 129,072 195,760 175,168 114,508 81,124 64,300 89,740 6.24%
PBT 1,780 10,288 32,132 12,308 7,988 -3,988 8,024 -22.18%
Tax -292 -2,768 -7,164 -2,620 -1,616 3,988 -2,324 -29.21%
NP 1,488 7,520 24,968 9,688 6,372 0 5,700 -20.04%
-
NP to SH 1,488 7,520 24,968 9,688 6,372 -260 5,700 -20.04%
-
Tax Rate 16.40% 26.91% 22.30% 21.29% 20.23% - 28.96% -
Total Cost 127,584 188,240 150,200 104,820 74,752 64,300 84,040 7.20%
-
Net Worth 78,727 83,073 73,683 59,044 49,639 48,922 47,279 8.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 8,191 - - - - -
Div Payout % - - 32.81% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 78,727 83,073 73,683 59,044 49,639 48,922 47,279 8.86%
NOSH 123,999 126,174 40,958 40,033 40,025 20,312 19,999 35.52%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.15% 3.84% 14.25% 8.46% 7.85% 0.00% 6.35% -
ROE 1.89% 9.05% 33.89% 16.41% 12.84% -0.53% 12.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 104.09 155.15 427.68 286.03 202.68 316.55 448.70 -21.60%
EPS 1.20 5.96 60.96 24.20 15.92 -1.28 28.52 -41.01%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 0.6349 0.6584 1.799 1.4749 1.2402 2.4085 2.364 -19.66%
Adjusted Per Share Value based on latest NOSH - 40,033
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 83.46 126.58 113.26 74.04 52.45 41.58 58.02 6.24%
EPS 0.96 4.86 16.14 6.26 4.12 -0.17 3.69 -20.09%
DPS 0.00 0.00 5.30 0.00 0.00 0.00 0.00 -
NAPS 0.509 0.5371 0.4764 0.3818 0.321 0.3163 0.3057 8.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.42 0.87 0.78 0.29 0.30 0.45 1.59 -
P/RPS 0.40 0.56 0.18 0.10 0.15 0.14 0.35 2.24%
P/EPS 35.00 14.60 1.28 1.20 1.88 -35.16 5.58 35.78%
EY 2.86 6.85 78.15 83.45 53.07 -2.84 17.92 -26.33%
DY 0.00 0.00 25.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.32 0.43 0.20 0.24 0.19 0.67 -0.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 25/05/04 30/05/03 28/05/02 25/05/01 19/05/00 -
Price 0.47 0.80 0.90 0.33 0.36 0.42 1.34 -
P/RPS 0.45 0.52 0.21 0.12 0.18 0.13 0.30 6.98%
P/EPS 39.17 13.42 1.48 1.36 2.26 -32.81 4.70 42.36%
EY 2.55 7.45 67.73 73.33 44.22 -3.05 21.27 -29.76%
DY 0.00 0.00 22.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.22 0.50 0.22 0.29 0.17 0.57 4.44%

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