[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.02%
YoY- 30.89%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 64,824 59,912 102,037 100,864 103,786 93,832 82,715 -15.00%
PBT 14,030 12,588 18,878 16,204 17,124 19,936 11,273 15.71%
Tax -3,226 -2,312 -4,286 -4,265 -4,814 -3,496 -3,184 0.87%
NP 10,804 10,276 14,592 11,938 12,310 16,440 8,089 21.30%
-
NP to SH 10,804 10,276 14,592 11,938 12,310 16,440 8,089 21.30%
-
Tax Rate 22.99% 18.37% 22.70% 26.32% 28.11% 17.54% 28.24% -
Total Cost 54,020 49,636 87,445 88,925 91,476 77,392 74,626 -19.39%
-
Net Worth 82,755 79,813 79,407 73,611 73,194 70,718 66,528 15.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 20 27 41 - - -
Div Payout % - - 0.14% 0.23% 0.34% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 82,755 79,813 79,407 73,611 73,194 70,718 66,528 15.67%
NOSH 41,585 41,569 41,574 41,588 41,587 41,599 41,580 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 16.67% 17.15% 14.30% 11.84% 11.86% 17.52% 9.78% -
ROE 13.06% 12.88% 18.38% 16.22% 16.82% 23.25% 12.16% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 155.88 144.12 245.43 242.53 249.56 225.56 198.93 -15.01%
EPS 25.98 24.72 35.09 28.71 29.60 39.52 19.45 21.30%
DPS 0.00 0.00 0.05 0.07 0.10 0.00 0.00 -
NAPS 1.99 1.92 1.91 1.77 1.76 1.70 1.60 15.66%
Adjusted Per Share Value based on latest NOSH - 41,589
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 155.90 144.09 245.40 242.58 249.61 225.67 198.93 -15.01%
EPS 25.98 24.71 35.09 28.71 29.61 39.54 19.45 21.30%
DPS 0.00 0.00 0.05 0.07 0.10 0.00 0.00 -
NAPS 1.9903 1.9195 1.9098 1.7704 1.7603 1.7008 1.60 15.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.15 1.15 1.00 0.85 0.94 1.25 1.08 -
P/RPS 0.74 0.80 0.41 0.35 0.38 0.55 0.54 23.39%
P/EPS 4.43 4.65 2.85 2.96 3.18 3.16 5.55 -13.96%
EY 22.59 21.50 35.10 33.77 31.49 31.62 18.01 16.32%
DY 0.00 0.00 0.05 0.08 0.11 0.00 0.00 -
P/NAPS 0.58 0.60 0.52 0.48 0.53 0.74 0.68 -10.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 20/05/08 25/02/08 -
Price 1.26 1.02 0.80 1.00 1.18 1.05 1.04 -
P/RPS 0.81 0.71 0.33 0.41 0.47 0.47 0.52 34.41%
P/EPS 4.85 4.13 2.28 3.48 3.99 2.66 5.35 -6.33%
EY 20.62 24.24 43.87 28.71 25.08 37.64 18.71 6.70%
DY 0.00 0.00 0.06 0.07 0.08 0.00 0.00 -
P/NAPS 0.63 0.53 0.42 0.56 0.67 0.62 0.65 -2.06%

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