[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -20.9%
YoY- 329.95%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 48,196 54,609 55,778 56,980 56,468 57,227 53,168 -6.33%
PBT 6,264 8,503 9,892 9,666 12,052 6,596 5,750 5.86%
Tax -1,776 -2,442 -2,766 -2,718 -3,268 -1,939 -1,590 7.64%
NP 4,488 6,061 7,125 6,948 8,784 4,657 4,160 5.18%
-
NP to SH 4,488 6,061 7,125 6,948 8,784 4,657 4,160 5.18%
-
Tax Rate 28.35% 28.72% 27.96% 28.12% 27.12% 29.40% 27.65% -
Total Cost 43,708 48,548 48,653 50,032 47,684 52,570 49,008 -7.33%
-
Net Worth 54,038 52,931 52,209 50,932 49,663 47,433 45,839 11.58%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 831 - -
Div Payout % - - - - - 17.85% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 54,038 52,931 52,209 50,932 49,663 47,433 45,839 11.58%
NOSH 41,555 41,570 41,587 41,604 41,590 41,564 41,600 -0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.31% 11.10% 12.77% 12.19% 15.56% 8.14% 7.82% -
ROE 8.31% 11.45% 13.65% 13.64% 17.69% 9.82% 9.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 115.98 131.36 134.12 136.96 135.77 137.68 127.81 -6.26%
EPS 10.80 14.58 17.13 16.70 21.12 11.20 10.00 5.25%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.3004 1.2733 1.2554 1.2242 1.1941 1.1412 1.1019 11.66%
Adjusted Per Share Value based on latest NOSH - 41,628
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 115.91 131.33 134.15 137.04 135.81 137.63 127.87 -6.33%
EPS 10.79 14.58 17.14 16.71 21.13 11.20 10.00 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2996 1.273 1.2556 1.2249 1.1944 1.1408 1.1024 11.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.92 0.95 0.94 1.02 1.19 0.96 1.01 -
P/RPS 0.79 0.72 0.70 0.74 0.88 0.70 0.79 0.00%
P/EPS 8.52 6.52 5.49 6.11 5.63 8.57 10.10 -10.71%
EY 11.74 15.35 18.23 16.37 17.75 11.67 9.90 12.02%
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.71 0.75 0.75 0.83 1.00 0.84 0.92 -15.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 29/04/05 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 -
Price 0.84 0.98 0.93 0.93 1.13 1.03 0.95 -
P/RPS 0.72 0.75 0.69 0.68 0.83 0.75 0.74 -1.80%
P/EPS 7.78 6.72 5.43 5.57 5.35 9.19 9.50 -12.45%
EY 12.86 14.88 18.42 17.96 18.69 10.88 10.53 14.24%
DY 0.00 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.65 0.77 0.74 0.76 0.95 0.90 0.86 -17.01%

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