[LYSAGHT] QoQ 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- 11.84%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,426 15,050 13,907 14,693 16,242 14,051 17,434 -7.81%
PBT 3,043 3,258 1,900 3,407 3,043 2,025 3,867 -14.72%
Tax -905 -611 -535 -762 -678 -459 -1,035 -8.53%
NP 2,138 2,647 1,365 2,645 2,365 1,566 2,832 -17.04%
-
NP to SH 2,138 2,647 1,365 2,645 2,365 1,566 2,832 -17.04%
-
Tax Rate 29.74% 18.75% 28.16% 22.37% 22.28% 22.67% 26.76% -
Total Cost 13,288 12,403 12,542 12,048 13,877 12,485 14,602 -6.07%
-
Net Worth 83,193 89,341 88,641 87,334 83,236 83,907 82,755 0.35%
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 - - - 2,080 20 - -
Div Payout % 1.95% - - - 87.99% 1.33% - -
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 83,193 89,341 88,641 87,334 83,236 83,907 82,755 0.35%
NOSH 41,596 41,554 41,615 41,588 41,618 41,538 41,585 0.01%
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 13.86% 17.59% 9.82% 18.00% 14.56% 11.15% 16.24% -
ROE 2.57% 2.96% 1.54% 3.03% 2.84% 1.87% 3.42% -
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 37.08 36.22 33.42 35.33 39.03 33.83 41.92 -7.83%
EPS 5.14 6.37 3.28 6.36 5.69 3.77 6.81 -17.05%
DPS 0.10 0.00 0.00 0.00 5.00 0.05 0.00 -
NAPS 2.00 2.15 2.13 2.10 2.00 2.02 1.99 0.33%
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 37.10 36.20 33.45 35.34 39.06 33.79 41.93 -7.81%
EPS 5.14 6.37 3.28 6.36 5.69 3.77 6.81 -17.05%
DPS 0.10 0.00 0.00 0.00 5.00 0.05 0.00 -
NAPS 2.0008 2.1487 2.1318 2.1004 2.0018 2.018 1.9903 0.35%
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 4.31 4.97 5.09 4.39 3.59 4.14 2.74 35.14%
P/EPS 31.13 28.26 51.83 24.37 24.64 37.14 16.89 50.15%
EY 3.21 3.54 1.93 4.10 4.06 2.69 5.92 -33.43%
DY 0.06 0.00 0.00 0.00 3.57 0.04 0.00 -
P/NAPS 0.80 0.84 0.80 0.74 0.70 0.69 0.58 23.83%
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 4.61 4.94 5.33 4.53 3.77 4.26 3.01 32.76%
P/EPS 33.27 28.10 54.27 25.16 25.87 38.20 18.50 47.72%
EY 3.01 3.56 1.84 3.98 3.87 2.62 5.40 -32.19%
DY 0.06 0.00 0.00 0.00 3.40 0.03 0.00 -
P/NAPS 0.86 0.83 0.84 0.76 0.74 0.71 0.63 22.98%

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