[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.66%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,076 43,650 28,600 14,693 62,705 46,463 32,412 49.04%
PBT 11,608 8,565 5,307 3,407 12,083 9,040 7,015 39.77%
Tax -2,813 -1,908 -1,297 -762 -2,750 -2,072 -1,613 44.73%
NP 8,795 6,657 4,010 2,645 9,333 6,968 5,402 38.27%
-
NP to SH 8,795 6,657 4,010 2,645 9,333 6,968 5,402 38.27%
-
Tax Rate 24.23% 22.28% 24.44% 22.37% 22.76% 22.92% 22.99% -
Total Cost 50,281 36,993 24,590 12,048 53,372 39,495 27,010 51.15%
-
Net Worth 91,068 89,397 88,602 87,334 84,836 83,981 82,755 6.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 41 - - - 4,158 20 - -
Div Payout % 0.47% - - - 44.56% 0.30% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 91,068 89,397 88,602 87,334 84,836 83,981 82,755 6.57%
NOSH 41,584 41,580 41,597 41,588 41,586 41,575 41,585 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.89% 15.25% 14.02% 18.00% 14.88% 15.00% 16.67% -
ROE 9.66% 7.45% 4.53% 3.03% 11.00% 8.30% 6.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.06 104.98 68.75 35.33 150.78 111.76 77.94 49.05%
EPS 21.15 16.01 9.64 6.36 22.45 16.76 12.99 38.27%
DPS 0.10 0.00 0.00 0.00 10.00 0.05 0.00 -
NAPS 2.19 2.15 2.13 2.10 2.04 2.02 1.99 6.57%
Adjusted Per Share Value based on latest NOSH - 41,588
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.08 104.98 68.78 35.34 150.81 111.74 77.95 49.05%
EPS 21.15 16.01 9.64 6.36 22.45 16.76 12.99 38.27%
DPS 0.10 0.00 0.00 0.00 10.00 0.05 0.00 -
NAPS 2.1902 2.15 2.1309 2.1004 2.0403 2.0198 1.9903 6.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.60 1.80 1.70 1.55 1.40 1.40 1.15 -
P/RPS 1.13 1.71 2.47 4.39 0.93 1.25 1.48 -16.42%
P/EPS 7.57 11.24 17.63 24.37 6.24 8.35 8.85 -9.86%
EY 13.22 8.89 5.67 4.10 16.03 11.97 11.30 10.99%
DY 0.06 0.00 0.00 0.00 7.14 0.04 0.00 -
P/NAPS 0.73 0.84 0.80 0.74 0.69 0.69 0.58 16.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 29/11/10 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 -
Price 1.71 1.79 1.78 1.60 1.47 1.44 1.26 -
P/RPS 1.20 1.71 2.59 4.53 0.97 1.29 1.62 -18.08%
P/EPS 8.09 11.18 18.46 25.16 6.55 8.59 9.70 -11.36%
EY 12.37 8.94 5.42 3.98 15.27 11.64 10.31 12.87%
DY 0.06 0.00 0.00 0.00 6.80 0.03 0.00 -
P/NAPS 0.78 0.83 0.84 0.76 0.72 0.71 0.63 15.25%

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