[LYSAGHT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.1%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 71,810 64,034 47,692 57,268 57,738 55,610 51,396 24.90%
PBT 11,658 6,756 3,056 10,006 9,456 8,076 6,244 51.45%
Tax -2,714 -1,496 -756 -2,279 -2,104 -1,846 -1,412 54.40%
NP 8,944 5,260 2,300 7,727 7,352 6,230 4,832 50.58%
-
NP to SH 8,944 5,260 2,300 7,727 7,352 6,230 4,832 50.58%
-
Tax Rate 23.28% 22.14% 24.74% 22.78% 22.25% 22.86% 22.61% -
Total Cost 62,866 58,774 45,392 49,541 50,386 49,380 46,564 22.08%
-
Net Worth 98,128 98,128 95,633 95,227 93,147 94,822 92,571 3.95%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,158 - - - -
Div Payout % - - - 53.82% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 98,128 98,128 95,633 95,227 93,147 94,822 92,571 3.95%
NOSH 41,580 41,580 41,580 41,584 41,583 41,588 41,512 0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.45% 8.21% 4.82% 13.49% 12.73% 11.20% 9.40% -
ROE 9.11% 5.36% 2.41% 8.11% 7.89% 6.57% 5.22% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 172.70 154.00 114.70 137.72 138.85 133.71 123.81 24.76%
EPS 21.51 12.66 5.52 18.58 17.68 14.98 11.64 50.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.36 2.36 2.30 2.29 2.24 2.28 2.23 3.83%
Adjusted Per Share Value based on latest NOSH - 41,585
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 172.70 154.00 114.70 137.73 138.86 133.74 123.61 24.89%
EPS 21.51 12.66 5.52 18.58 17.68 14.98 11.62 50.59%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.36 2.36 2.30 2.2902 2.2402 2.2805 2.2264 3.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.60 2.27 2.05 1.69 1.66 1.86 1.89 -
P/RPS 1.51 1.47 1.79 1.23 1.20 1.39 1.53 -0.87%
P/EPS 12.09 17.94 37.06 9.10 9.39 12.42 16.24 -17.81%
EY 8.27 5.57 2.70 11.00 10.65 8.05 6.16 21.63%
DY 0.00 0.00 0.00 5.92 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 0.89 0.74 0.74 0.82 0.85 18.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 26/07/12 24/05/12 27/02/12 18/11/11 25/08/11 26/05/11 -
Price 2.43 2.10 2.10 2.00 1.70 1.45 1.85 -
P/RPS 1.41 1.36 1.83 1.45 1.22 1.08 1.49 -3.60%
P/EPS 11.30 16.60 37.96 10.76 9.62 9.68 15.89 -20.27%
EY 8.85 6.02 2.63 9.29 10.40 10.33 6.29 25.48%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.89 0.91 0.87 0.76 0.64 0.83 15.43%

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