[LSTEEL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.25%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 187,145 160,952 172,919 100,383 87,893 63,254 89,108 13.15%
PBT 6,980 -814 19,260 14,180 11,142 -1,500 1,701 26.51%
Tax -1,066 -1,175 -2,421 -1,874 -2,006 2,085 1,681 -
NP 5,914 -1,989 16,839 12,306 9,136 585 3,382 9.75%
-
NP to SH 5,914 -1,989 16,839 12,306 9,136 15 2,175 18.13%
-
Tax Rate 15.27% - 12.57% 13.22% 18.00% - -98.82% -
Total Cost 181,231 162,941 156,080 88,077 78,757 62,669 85,726 13.28%
-
Net Worth 85,448 79,562 82,805 67,294 57,179 48,007 47,944 10.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,161 1,574 5,189 - 1,999 - - -
Div Payout % 53.45% 0.00% 30.82% - 21.88% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,448 79,562 82,805 67,294 57,179 48,007 47,944 10.10%
NOSH 126,440 125,989 125,671 40,767 39,985 39,999 19,983 35.98%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.16% -1.24% 9.74% 12.26% 10.39% 0.92% 3.80% -
ROE 6.92% -2.50% 20.34% 18.29% 15.98% 0.03% 4.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.01 127.75 137.60 246.23 219.81 158.14 445.91 -16.78%
EPS 4.68 -1.58 13.40 30.19 22.85 0.04 10.88 -13.11%
DPS 2.50 1.25 4.13 0.00 5.00 0.00 0.00 -
NAPS 0.6758 0.6315 0.6589 1.6507 1.43 1.2002 2.3992 -19.02%
Adjusted Per Share Value based on latest NOSH - 40,767
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 121.01 104.07 111.81 64.91 56.83 40.90 57.62 13.15%
EPS 3.82 -1.29 10.89 7.96 5.91 0.01 1.41 18.06%
DPS 2.04 1.02 3.36 0.00 1.29 0.00 0.00 -
NAPS 0.5525 0.5144 0.5354 0.4351 0.3697 0.3104 0.31 10.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.47 0.42 1.12 0.60 0.28 0.36 0.57 -
P/RPS 0.32 0.33 0.81 0.24 0.13 0.23 0.13 16.19%
P/EPS 10.05 -26.60 8.36 1.99 1.23 960.00 5.24 11.45%
EY 9.95 -3.76 11.96 50.31 81.60 0.10 19.09 -10.28%
DY 5.32 2.98 3.69 0.00 17.86 0.00 0.00 -
P/NAPS 0.70 0.67 1.70 0.36 0.20 0.30 0.24 19.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 22/02/05 25/02/04 27/02/03 01/04/02 27/02/01 -
Price 0.64 0.43 1.07 0.82 0.28 0.31 0.48 -
P/RPS 0.43 0.34 0.78 0.33 0.13 0.20 0.11 25.49%
P/EPS 13.68 -27.24 7.99 2.72 1.23 826.67 4.41 20.75%
EY 7.31 -3.67 12.52 36.81 81.60 0.12 22.68 -17.18%
DY 3.91 2.91 3.86 0.00 17.86 0.00 0.00 -
P/NAPS 0.95 0.68 1.62 0.50 0.20 0.26 0.20 29.63%

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