[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 128.7%
YoY- -15.57%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 89,700 79,318 71,810 64,034 47,692 57,268 57,738 34.10%
PBT 24,472 15,324 11,658 6,756 3,056 10,006 9,456 88.38%
Tax -6,096 -3,591 -2,714 -1,496 -756 -2,279 -2,104 103.10%
NP 18,376 11,733 8,944 5,260 2,300 7,727 7,352 84.07%
-
NP to SH 19,816 11,733 8,944 5,260 2,300 7,727 7,352 93.55%
-
Tax Rate 24.91% 23.43% 23.28% 22.14% 24.74% 22.78% 22.25% -
Total Cost 71,324 67,585 62,866 58,774 45,392 49,541 50,386 26.04%
-
Net Worth 107,692 103,104 98,128 98,128 95,633 95,227 93,147 10.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,988 - - - 4,158 - -
Div Payout % - 42.52% - - - 53.82% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 107,692 103,104 98,128 98,128 95,633 95,227 93,147 10.14%
NOSH 41,580 41,574 41,580 41,580 41,580 41,584 41,583 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.49% 14.79% 12.45% 8.21% 4.82% 13.49% 12.73% -
ROE 18.40% 11.38% 9.11% 5.36% 2.41% 8.11% 7.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 215.73 190.79 172.70 154.00 114.70 137.72 138.85 34.10%
EPS 44.20 28.22 21.51 12.66 5.52 18.58 17.68 84.09%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.59 2.48 2.36 2.36 2.30 2.29 2.24 10.15%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 215.73 190.76 172.70 154.00 114.70 137.73 138.86 34.10%
EPS 44.20 28.22 21.51 12.66 5.52 18.58 17.68 84.09%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.59 2.4797 2.36 2.36 2.30 2.2902 2.2402 10.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.40 2.42 2.60 2.27 2.05 1.69 1.66 -
P/RPS 1.11 1.27 1.51 1.47 1.79 1.23 1.20 -5.06%
P/EPS 5.04 8.57 12.09 17.94 37.06 9.10 9.39 -33.92%
EY 19.86 11.66 8.27 5.57 2.70 11.00 10.65 51.44%
DY 0.00 4.96 0.00 0.00 0.00 5.92 0.00 -
P/NAPS 0.93 0.98 1.10 0.96 0.89 0.74 0.74 16.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/05/13 02/04/13 22/11/12 26/07/12 24/05/12 27/02/12 18/11/11 -
Price 2.35 2.30 2.43 2.10 2.10 2.00 1.70 -
P/RPS 1.09 1.21 1.41 1.36 1.83 1.45 1.22 -7.23%
P/EPS 4.93 8.15 11.30 16.60 37.96 10.76 9.62 -35.93%
EY 20.28 12.27 8.85 6.02 2.63 9.29 10.40 56.01%
DY 0.00 5.22 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.91 0.93 1.03 0.89 0.91 0.87 0.76 12.74%

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