[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 45.09%
YoY- 62.85%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 61,238 40,772 17,701 66,568 48,650 29,685 12,885 182.40%
PBT 9,169 6,019 2,263 7,706 5,349 3,244 1,158 296.76%
Tax -2,328 -1,544 -525 -1,946 -1,379 -693 -249 343.19%
NP 6,841 4,475 1,738 5,760 3,970 2,551 909 283.56%
-
NP to SH 6,841 4,475 1,738 5,760 3,970 2,551 909 283.56%
-
Tax Rate 25.39% 25.65% 23.20% 25.25% 25.78% 21.36% 21.50% -
Total Cost 54,397 36,297 15,963 60,808 44,680 27,134 11,976 174.01%
-
Net Worth 65,291 64,463 61,952 60,278 58,614 58,166 56,179 10.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 16 - - - - - -
Div Payout % - 0.37% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,291 64,463 61,952 60,278 58,614 58,166 56,179 10.52%
NOSH 41,586 41,589 41,578 41,571 41,570 41,547 41,506 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.17% 10.98% 9.82% 8.65% 8.16% 8.59% 7.05% -
ROE 10.48% 6.94% 2.81% 9.56% 6.77% 4.39% 1.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 147.25 98.04 42.57 160.13 117.03 71.45 31.04 182.06%
EPS 16.45 10.76 4.18 13.85 9.55 6.14 2.19 283.07%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.49 1.45 1.41 1.40 1.3535 10.38%
Adjusted Per Share Value based on latest NOSH - 41,573
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 147.28 98.06 42.57 160.10 117.00 71.39 30.99 182.40%
EPS 16.45 10.76 4.18 13.85 9.55 6.14 2.19 283.07%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5703 1.5503 1.49 1.4497 1.4097 1.3989 1.3511 10.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.15 1.09 1.04 0.86 0.85 0.87 -
P/RPS 0.79 1.17 2.56 0.65 0.73 1.19 2.80 -56.94%
P/EPS 7.11 10.69 26.08 7.51 9.01 13.84 39.73 -68.21%
EY 14.06 9.36 3.83 13.32 11.10 7.22 2.52 214.24%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.73 0.72 0.61 0.61 0.64 11.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 22/05/07 26/02/07 29/11/06 22/08/06 18/05/06 -
Price 1.26 1.03 1.14 1.14 0.98 0.84 0.78 -
P/RPS 0.86 1.05 2.68 0.71 0.84 1.18 2.51 -51.00%
P/EPS 7.66 9.57 27.27 8.23 10.26 13.68 35.62 -64.07%
EY 13.06 10.45 3.67 12.15 9.74 7.31 2.81 178.23%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.77 0.79 0.70 0.60 0.58 23.88%

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