[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.32%
YoY- 45.44%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 70,804 66,568 64,866 59,370 51,540 57,453 55,189 18.08%
PBT 9,052 7,706 7,132 6,488 4,632 4,989 4,318 63.87%
Tax -2,100 -1,946 -1,838 -1,386 -996 -1,452 -1,352 34.15%
NP 6,952 5,760 5,293 5,102 3,636 3,537 2,966 76.54%
-
NP to SH 6,952 5,760 5,293 5,102 3,636 3,537 2,966 76.54%
-
Tax Rate 23.20% 25.25% 25.77% 21.36% 21.50% 29.10% 31.31% -
Total Cost 63,852 60,808 59,573 54,268 47,904 53,916 52,222 14.35%
-
Net Worth 61,952 60,278 58,614 58,166 56,179 55,753 54,257 9.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 61,952 60,278 58,614 58,166 56,179 55,753 54,257 9.25%
NOSH 41,578 41,571 41,570 41,547 41,506 41,607 41,570 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.82% 8.65% 8.16% 8.59% 7.05% 6.16% 5.38% -
ROE 11.22% 9.56% 9.03% 8.77% 6.47% 6.34% 5.47% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 170.29 160.13 156.04 142.90 124.17 138.08 132.76 18.07%
EPS 16.72 13.85 12.73 12.28 8.76 8.51 7.13 76.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.41 1.40 1.3535 1.34 1.3052 9.23%
Adjusted Per Share Value based on latest NOSH - 41,569
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 170.28 160.10 156.00 142.78 123.95 138.17 132.73 18.08%
EPS 16.72 13.85 12.73 12.27 8.74 8.51 7.13 76.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.4497 1.4097 1.3989 1.3511 1.3409 1.3049 9.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.09 1.04 0.86 0.85 0.87 0.75 0.79 -
P/RPS 0.64 0.65 0.55 0.59 0.70 0.54 0.60 4.40%
P/EPS 6.52 7.51 6.75 6.92 9.93 8.82 11.07 -29.75%
EY 15.34 13.32 14.81 14.45 10.07 11.33 9.03 42.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.61 0.61 0.64 0.56 0.61 12.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 29/11/06 22/08/06 18/05/06 21/02/06 22/11/05 -
Price 1.14 1.14 0.98 0.84 0.78 0.85 0.77 -
P/RPS 0.67 0.71 0.63 0.59 0.63 0.62 0.58 10.10%
P/EPS 6.82 8.23 7.70 6.84 8.90 10.00 10.79 -26.37%
EY 14.67 12.15 12.99 14.62 11.23 10.00 9.27 35.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.70 0.60 0.58 0.63 0.59 19.44%

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