[LYSAGHT] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.73%
YoY- 486.31%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,541 54,609 59,185 64,308 62,862 57,227 49,295 4.33%
PBT 7,056 8,503 9,702 10,119 9,458 6,596 4,560 33.74%
Tax -2,069 -2,442 -2,821 -2,796 -2,597 -1,939 -1,225 41.77%
NP 4,987 6,061 6,881 7,323 6,861 4,657 3,335 30.73%
-
NP to SH 4,987 6,061 6,881 7,323 6,861 4,657 3,335 30.73%
-
Tax Rate 29.32% 28.72% 29.08% 27.63% 27.46% 29.40% 26.86% -
Total Cost 47,554 48,548 52,304 56,985 56,001 52,570 45,960 2.29%
-
Net Worth 54,038 53,078 52,168 50,961 49,663 47,454 45,820 11.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 832 832 832 832 - -
Div Payout % - - 12.09% 11.36% 12.13% 17.87% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 54,038 53,078 52,168 50,961 49,663 47,454 45,820 11.61%
NOSH 41,555 41,686 41,555 41,628 41,590 41,605 41,582 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.49% 11.10% 11.63% 11.39% 10.91% 8.14% 6.77% -
ROE 9.23% 11.42% 13.19% 14.37% 13.81% 9.81% 7.28% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 126.44 131.00 142.42 154.48 151.14 137.55 118.55 4.38%
EPS 12.00 14.54 16.56 17.59 16.50 11.19 8.02 30.78%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.3004 1.2733 1.2554 1.2242 1.1941 1.1406 1.1019 11.66%
Adjusted Per Share Value based on latest NOSH - 41,628
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 126.36 131.33 142.34 154.66 151.18 137.63 118.55 4.34%
EPS 11.99 14.58 16.55 17.61 16.50 11.20 8.02 30.71%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.2996 1.2765 1.2547 1.2256 1.1944 1.1413 1.102 11.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.92 0.95 0.94 1.02 1.19 0.96 1.01 -
P/RPS 0.73 0.73 0.66 0.66 0.79 0.70 0.85 -9.64%
P/EPS 7.67 6.53 5.68 5.80 7.21 8.58 12.59 -28.11%
EY 13.04 15.30 17.62 17.25 13.86 11.66 7.94 39.15%
DY 0.00 0.00 2.13 1.96 1.68 2.08 0.00 -
P/NAPS 0.71 0.75 0.75 0.83 1.00 0.84 0.92 -15.85%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 29/04/05 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 -
Price 0.84 0.98 0.93 0.93 1.13 1.03 0.95 -
P/RPS 0.66 0.75 0.65 0.60 0.75 0.75 0.80 -12.02%
P/EPS 7.00 6.74 5.62 5.29 6.85 9.20 11.85 -29.57%
EY 14.29 14.84 17.80 18.92 14.60 10.87 8.44 42.01%
DY 0.00 0.00 2.15 2.15 1.77 1.94 0.00 -
P/NAPS 0.65 0.77 0.74 0.76 0.95 0.90 0.86 -17.01%

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