[LYSAGHT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -11.32%
YoY- 40.43%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 100,864 103,786 93,832 82,715 81,650 81,544 70,804 26.52%
PBT 16,204 17,124 19,936 11,273 12,225 12,038 9,052 47.27%
Tax -4,265 -4,814 -3,496 -3,184 -3,104 -3,088 -2,100 60.16%
NP 11,938 12,310 16,440 8,089 9,121 8,950 6,952 43.25%
-
NP to SH 11,938 12,310 16,440 8,089 9,121 8,950 6,952 43.25%
-
Tax Rate 26.32% 28.11% 17.54% 28.24% 25.39% 25.65% 23.20% -
Total Cost 88,925 91,476 77,392 74,626 72,529 72,594 63,852 24.63%
-
Net Worth 73,611 73,194 70,718 66,528 65,290 64,463 61,952 12.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 27 41 - - - 33 - -
Div Payout % 0.23% 0.34% - - - 0.37% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 73,611 73,194 70,718 66,528 65,290 64,463 61,952 12.14%
NOSH 41,588 41,587 41,599 41,580 41,586 41,589 41,578 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.84% 11.86% 17.52% 9.78% 11.17% 10.98% 9.82% -
ROE 16.22% 16.82% 23.25% 12.16% 13.97% 13.88% 11.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 242.53 249.56 225.56 198.93 196.34 196.07 170.29 26.50%
EPS 28.71 29.60 39.52 19.45 21.93 21.52 16.72 43.25%
DPS 0.07 0.10 0.00 0.00 0.00 0.08 0.00 -
NAPS 1.77 1.76 1.70 1.60 1.57 1.55 1.49 12.12%
Adjusted Per Share Value based on latest NOSH - 41,550
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 242.58 249.61 225.67 198.93 196.37 196.11 170.28 26.52%
EPS 28.71 29.61 39.54 19.45 21.94 21.52 16.72 43.25%
DPS 0.07 0.10 0.00 0.00 0.00 0.08 0.00 -
NAPS 1.7704 1.7603 1.7008 1.60 1.5703 1.5503 1.49 12.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 0.94 1.25 1.08 1.17 1.15 1.09 -
P/RPS 0.35 0.38 0.55 0.54 0.60 0.59 0.64 -33.05%
P/EPS 2.96 3.18 3.16 5.55 5.33 5.34 6.52 -40.84%
EY 33.77 31.49 31.62 18.01 18.75 18.71 15.34 68.98%
DY 0.08 0.11 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.48 0.53 0.74 0.68 0.75 0.74 0.73 -24.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 20/05/08 25/02/08 20/11/07 21/08/07 22/05/07 -
Price 1.00 1.18 1.05 1.04 1.26 1.03 1.14 -
P/RPS 0.41 0.47 0.47 0.52 0.64 0.53 0.67 -27.85%
P/EPS 3.48 3.99 2.66 5.35 5.74 4.79 6.82 -36.06%
EY 28.71 25.08 37.64 18.71 17.41 20.89 14.67 56.26%
DY 0.07 0.08 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.56 0.67 0.62 0.65 0.80 0.66 0.77 -19.08%

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