[LSTEEL] YoY Annualized Quarter 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- -55.34%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 272,692 124,344 129,072 195,760 175,168 114,508 81,124 22.36%
PBT 28,232 2,184 1,780 10,288 32,132 12,308 7,988 23.39%
Tax -7,200 1,080 -292 -2,768 -7,164 -2,620 -1,616 28.24%
NP 21,032 3,264 1,488 7,520 24,968 9,688 6,372 21.99%
-
NP to SH 21,032 3,264 1,488 7,520 24,968 9,688 6,372 21.99%
-
Tax Rate 25.50% -49.45% 16.40% 26.91% 22.30% 21.29% 20.23% -
Total Cost 251,660 121,080 127,584 188,240 150,200 104,820 74,752 22.40%
-
Net Worth 94,148 85,604 78,727 83,073 73,683 59,044 49,639 11.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - 8,191 - - -
Div Payout % - - - - 32.81% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 94,148 85,604 78,727 83,073 73,683 59,044 49,639 11.24%
NOSH 127,004 125,538 123,999 126,174 40,958 40,033 40,025 21.20%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.71% 2.62% 1.15% 3.84% 14.25% 8.46% 7.85% -
ROE 22.34% 3.81% 1.89% 9.05% 33.89% 16.41% 12.84% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 214.71 99.05 104.09 155.15 427.68 286.03 202.68 0.96%
EPS 16.56 2.60 1.20 5.96 60.96 24.20 15.92 0.65%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 0.7413 0.6819 0.6349 0.6584 1.799 1.4749 1.2402 -8.21%
Adjusted Per Share Value based on latest NOSH - 126,174
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 169.45 77.27 80.20 121.64 108.85 71.15 50.41 22.36%
EPS 13.07 2.03 0.92 4.67 15.52 6.02 3.96 21.99%
DPS 0.00 0.00 0.00 0.00 5.09 0.00 0.00 -
NAPS 0.585 0.5319 0.4892 0.5162 0.4579 0.3669 0.3085 11.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.52 0.59 0.42 0.87 0.78 0.29 0.30 -
P/RPS 0.24 0.60 0.40 0.56 0.18 0.10 0.15 8.14%
P/EPS 3.14 22.69 35.00 14.60 1.28 1.20 1.88 8.91%
EY 31.85 4.41 2.86 6.85 78.15 83.45 53.07 -8.15%
DY 0.00 0.00 0.00 0.00 25.64 0.00 0.00 -
P/NAPS 0.70 0.87 0.66 1.32 0.43 0.20 0.24 19.51%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 28/05/07 25/05/06 30/05/05 25/05/04 30/05/03 28/05/02 -
Price 0.81 0.67 0.47 0.80 0.90 0.33 0.36 -
P/RPS 0.38 0.68 0.45 0.52 0.21 0.12 0.18 13.24%
P/EPS 4.89 25.77 39.17 13.42 1.48 1.36 2.26 13.71%
EY 20.44 3.88 2.55 7.45 67.73 73.33 44.22 -12.05%
DY 0.00 0.00 0.00 0.00 22.22 0.00 0.00 -
P/NAPS 1.09 0.98 0.74 1.22 0.50 0.22 0.29 24.66%

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