[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.56%
YoY- -52.4%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,318 53,858 32,017 11,923 57,268 43,304 27,805 100.50%
PBT 15,324 8,744 3,378 764 10,006 7,092 4,038 142.31%
Tax -3,591 -2,036 -748 -189 -2,279 -1,578 -923 146.35%
NP 11,733 6,708 2,630 575 7,727 5,514 3,115 141.11%
-
NP to SH 11,733 6,708 2,630 575 7,727 5,514 3,115 141.11%
-
Tax Rate 23.43% 23.28% 22.14% 24.74% 22.78% 22.25% 22.86% -
Total Cost 67,585 47,150 29,387 11,348 49,541 37,790 24,690 95.08%
-
Net Worth 103,104 98,128 98,128 95,633 95,227 93,147 94,822 5.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,988 - - - 4,158 - - -
Div Payout % 42.52% - - - 53.82% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 103,104 98,128 98,128 95,633 95,227 93,147 94,822 5.71%
NOSH 41,574 41,580 41,580 41,580 41,584 41,583 41,588 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.79% 12.45% 8.21% 4.82% 13.49% 12.73% 11.20% -
ROE 11.38% 6.84% 2.68% 0.60% 8.11% 5.92% 3.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 190.79 129.53 77.00 28.67 137.72 104.14 66.86 100.54%
EPS 28.22 16.13 6.33 1.38 18.58 13.26 7.49 141.15%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.48 2.36 2.36 2.30 2.29 2.24 2.28 5.73%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 190.76 129.53 77.00 28.67 137.73 104.15 66.87 100.50%
EPS 28.22 16.13 6.33 1.38 18.58 13.26 7.49 141.15%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.4797 2.36 2.36 2.30 2.2902 2.2402 2.2805 5.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.42 2.60 2.27 2.05 1.69 1.66 1.86 -
P/RPS 1.27 2.01 2.95 7.15 1.23 1.59 2.78 -40.54%
P/EPS 8.57 16.12 35.89 148.24 9.10 12.52 24.83 -50.63%
EY 11.66 6.20 2.79 0.67 11.00 7.99 4.03 102.39%
DY 4.96 0.00 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 0.98 1.10 0.96 0.89 0.74 0.74 0.82 12.55%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 02/04/13 22/11/12 26/07/12 24/05/12 27/02/12 18/11/11 25/08/11 -
Price 2.30 2.43 2.10 2.10 2.00 1.70 1.45 -
P/RPS 1.21 1.88 2.73 7.32 1.45 1.63 2.17 -32.13%
P/EPS 8.15 15.06 33.20 151.86 10.76 12.82 19.36 -43.68%
EY 12.27 6.64 3.01 0.66 9.29 7.80 5.17 77.45%
DY 5.22 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.89 0.91 0.87 0.76 0.64 28.14%

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