[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.69%
YoY- 91.2%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,715 81,650 81,544 70,804 66,568 64,866 59,370 24.66%
PBT 11,273 12,225 12,038 9,052 7,706 7,132 6,488 44.38%
Tax -3,184 -3,104 -3,088 -2,100 -1,946 -1,838 -1,386 73.83%
NP 8,089 9,121 8,950 6,952 5,760 5,293 5,102 35.85%
-
NP to SH 8,089 9,121 8,950 6,952 5,760 5,293 5,102 35.85%
-
Tax Rate 28.24% 25.39% 25.65% 23.20% 25.25% 25.77% 21.36% -
Total Cost 74,626 72,529 72,594 63,852 60,808 59,573 54,268 23.58%
-
Net Worth 66,528 65,290 64,463 61,952 60,278 58,614 58,166 9.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 33 - - - - -
Div Payout % - - 0.37% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,528 65,290 64,463 61,952 60,278 58,614 58,166 9.34%
NOSH 41,580 41,586 41,589 41,578 41,571 41,570 41,547 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.78% 11.17% 10.98% 9.82% 8.65% 8.16% 8.59% -
ROE 12.16% 13.97% 13.88% 11.22% 9.56% 9.03% 8.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.93 196.34 196.07 170.29 160.13 156.04 142.90 24.59%
EPS 19.45 21.93 21.52 16.72 13.85 12.73 12.28 35.76%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.57 1.55 1.49 1.45 1.41 1.40 9.28%
Adjusted Per Share Value based on latest NOSH - 41,578
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.93 196.37 196.11 170.28 160.10 156.00 142.78 24.66%
EPS 19.45 21.94 21.52 16.72 13.85 12.73 12.27 35.83%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.5703 1.5503 1.49 1.4497 1.4097 1.3989 9.34%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.08 1.17 1.15 1.09 1.04 0.86 0.85 -
P/RPS 0.54 0.60 0.59 0.64 0.65 0.55 0.59 -5.71%
P/EPS 5.55 5.33 5.34 6.52 7.51 6.75 6.92 -13.64%
EY 18.01 18.75 18.71 15.34 13.32 14.81 14.45 15.76%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.74 0.73 0.72 0.61 0.61 7.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 21/08/07 22/05/07 26/02/07 29/11/06 22/08/06 -
Price 1.04 1.26 1.03 1.14 1.14 0.98 0.84 -
P/RPS 0.52 0.64 0.53 0.67 0.71 0.63 0.59 -8.05%
P/EPS 5.35 5.74 4.79 6.82 8.23 7.70 6.84 -15.07%
EY 18.71 17.41 20.89 14.67 12.15 12.99 14.62 17.82%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.66 0.77 0.79 0.70 0.60 5.46%

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