[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -29.58%
YoY- -37.49%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,705 61,950 64,824 59,912 102,037 100,864 103,786 -28.46%
PBT 12,083 12,053 14,030 12,588 18,878 16,204 17,124 -20.69%
Tax -2,750 -2,762 -3,226 -2,312 -4,286 -4,265 -4,814 -31.08%
NP 9,333 9,290 10,804 10,276 14,592 11,938 12,310 -16.81%
-
NP to SH 9,333 9,290 10,804 10,276 14,592 11,938 12,310 -16.81%
-
Tax Rate 22.76% 22.92% 22.99% 18.37% 22.70% 26.32% 28.11% -
Total Cost 53,372 52,660 54,020 49,636 87,445 88,925 91,476 -30.10%
-
Net Worth 84,836 83,981 82,755 79,813 79,407 73,611 73,194 10.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,158 27 - - 20 27 41 2056.48%
Div Payout % 44.56% 0.30% - - 0.14% 0.23% 0.34% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 84,836 83,981 82,755 79,813 79,407 73,611 73,194 10.31%
NOSH 41,586 41,575 41,585 41,569 41,574 41,588 41,587 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.88% 15.00% 16.67% 17.15% 14.30% 11.84% 11.86% -
ROE 11.00% 11.06% 13.06% 12.88% 18.38% 16.22% 16.82% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.78 149.01 155.88 144.12 245.43 242.53 249.56 -28.46%
EPS 22.45 22.35 25.98 24.72 35.09 28.71 29.60 -16.79%
DPS 10.00 0.07 0.00 0.00 0.05 0.07 0.10 2036.43%
NAPS 2.04 2.02 1.99 1.92 1.91 1.77 1.76 10.31%
Adjusted Per Share Value based on latest NOSH - 41,569
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.81 148.99 155.90 144.09 245.40 242.58 249.61 -28.46%
EPS 22.45 22.34 25.98 24.71 35.09 28.71 29.61 -16.81%
DPS 10.00 0.07 0.00 0.00 0.05 0.07 0.10 2036.43%
NAPS 2.0403 2.0198 1.9903 1.9195 1.9098 1.7704 1.7603 10.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 1.40 1.15 1.15 1.00 0.85 0.94 -
P/RPS 0.93 0.94 0.74 0.80 0.41 0.35 0.38 81.31%
P/EPS 6.24 6.26 4.43 4.65 2.85 2.96 3.18 56.54%
EY 16.03 15.96 22.59 21.50 35.10 33.77 31.49 -36.16%
DY 7.14 0.05 0.00 0.00 0.05 0.08 0.11 1502.88%
P/NAPS 0.69 0.69 0.58 0.60 0.52 0.48 0.53 19.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 19/11/09 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 -
Price 1.47 1.44 1.26 1.02 0.80 1.00 1.18 -
P/RPS 0.97 0.97 0.81 0.71 0.33 0.41 0.47 61.88%
P/EPS 6.55 6.44 4.85 4.13 2.28 3.48 3.99 39.03%
EY 15.27 15.52 20.62 24.24 43.87 28.71 25.08 -28.09%
DY 6.80 0.05 0.00 0.00 0.06 0.07 0.08 1817.63%
P/NAPS 0.72 0.71 0.63 0.53 0.42 0.56 0.67 4.90%

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