[LSTEEL] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 46.67%
YoY- 6.02%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 142,683 132,082 124,691 72,040 63,696 48,411 67,536 13.26%
PBT 5,867 3,277 16,980 7,694 8,501 -1,687 3,677 8.09%
Tax -1,443 -296 -2,667 -912 -2,104 1,687 -295 30.27%
NP 4,424 2,981 14,313 6,782 6,397 0 3,382 4.57%
-
NP to SH 4,424 2,981 14,313 6,782 6,397 -201 3,382 4.57%
-
Tax Rate 24.60% 9.03% 15.71% 11.85% 24.75% - 8.02% -
Total Cost 138,259 129,101 110,378 65,258 57,299 48,411 64,154 13.64%
-
Net Worth 83,476 84,572 79,830 60,945 54,408 47,553 49,194 9.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 83,476 84,572 79,830 60,945 54,408 47,553 49,194 9.20%
NOSH 126,039 126,058 41,367 40,177 40,006 19,900 20,000 35.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.10% 2.26% 11.48% 9.41% 10.04% 0.00% 5.01% -
ROE 5.30% 3.52% 17.93% 11.13% 11.76% -0.42% 6.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 113.20 104.78 301.43 179.30 159.22 243.26 337.68 -16.64%
EPS 3.51 2.37 34.60 16.88 15.99 -1.01 16.91 -23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6623 0.6709 1.9298 1.5169 1.36 2.3895 2.4597 -19.63%
Adjusted Per Share Value based on latest NOSH - 40,487
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 92.26 85.40 80.62 46.58 41.19 31.30 43.67 13.26%
EPS 2.86 1.93 9.25 4.39 4.14 -0.13 2.19 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5397 0.5468 0.5162 0.3941 0.3518 0.3075 0.3181 9.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.46 0.51 0.81 0.47 0.28 0.51 0.74 -
P/RPS 0.41 0.49 0.27 0.26 0.18 0.21 0.22 10.92%
P/EPS 13.11 21.57 2.34 2.78 1.75 -50.50 4.38 20.03%
EY 7.63 4.64 42.72 35.91 57.11 -1.98 22.85 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.42 0.31 0.21 0.21 0.30 14.88%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 31/10/05 27/10/04 21/11/03 13/01/03 29/11/01 29/11/00 -
Price 0.43 0.41 0.82 0.52 0.30 0.37 0.63 -
P/RPS 0.38 0.39 0.27 0.29 0.19 0.15 0.19 12.24%
P/EPS 12.25 17.34 2.37 3.08 1.88 -36.63 3.73 21.90%
EY 8.16 5.77 42.20 32.46 53.30 -2.73 26.84 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.42 0.34 0.22 0.15 0.26 16.49%

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