[LYSAGHT] QoQ 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- -74.02%
YoY- -52.4%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,460 21,841 20,094 11,923 13,964 15,499 14,956 42.34%
PBT 6,580 5,366 2,614 764 2,914 3,054 2,477 91.24%
Tax -1,555 -1,288 -559 -189 -701 -655 -570 94.64%
NP 5,025 4,078 2,055 575 2,213 2,399 1,907 90.21%
-
NP to SH 5,025 4,078 2,055 575 2,213 2,399 1,907 90.21%
-
Tax Rate 23.63% 24.00% 21.38% 24.74% 24.06% 21.45% 23.01% -
Total Cost 20,435 17,763 18,039 11,348 11,751 13,100 13,049 34.67%
-
Net Worth 103,148 98,128 98,128 95,633 95,231 93,132 94,726 5.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,991 - - - 4,158 - - -
Div Payout % 99.32% - - - 187.92% - - -
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 103,148 98,128 98,128 95,633 95,231 93,132 94,726 5.81%
NOSH 41,592 41,580 41,580 41,580 41,585 41,577 41,546 0.07%
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 19.74% 18.67% 10.23% 4.82% 15.85% 15.48% 12.75% -
ROE 4.87% 4.16% 2.09% 0.60% 2.32% 2.58% 2.01% -
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 61.21 52.53 48.33 28.67 33.58 37.28 36.00 42.22%
EPS 12.09 9.81 4.94 1.38 5.32 5.77 4.59 90.16%
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 61.23 52.53 48.33 28.67 33.58 37.28 35.97 42.33%
EPS 12.09 9.81 4.94 1.38 5.32 5.77 4.59 90.16%
DPS 12.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.4807 2.36 2.36 2.30 2.2903 2.2398 2.2782 5.81%
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 3.95 4.95 4.70 7.15 5.03 4.45 5.17 -16.35%
P/EPS 20.03 26.51 45.93 148.24 31.76 28.77 40.52 -37.34%
EY 4.99 3.77 2.18 0.67 3.15 3.48 2.47 59.46%
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 3.76 4.63 4.35 7.32 5.96 4.56 4.03 -4.49%
P/EPS 19.04 24.78 42.49 151.86 37.58 29.46 31.59 -28.53%
EY 5.25 4.04 2.35 0.66 2.66 3.39 3.17 39.76%
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