[LYSAGHT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.32%
YoY- 63.4%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 93,836 88,472 82,715 79,156 77,655 71,384 66,568 25.74%
PBT 13,816 13,994 11,273 11,526 10,481 8,811 7,706 47.63%
Tax -4,047 -3,533 -3,184 -2,895 -2,797 -2,222 -1,946 62.99%
NP 9,769 10,461 8,089 8,631 7,684 6,589 5,760 42.26%
-
NP to SH 9,769 10,461 8,089 8,631 7,684 6,589 5,760 42.26%
-
Tax Rate 29.29% 25.25% 28.24% 25.12% 26.69% 25.22% 25.25% -
Total Cost 84,067 78,011 74,626 70,525 69,971 64,795 60,808 24.12%
-
Net Worth 73,154 70,718 41,550 65,283 64,473 61,952 41,573 45.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 16 16 16 16 12 12 -
Div Payout % - 0.16% 0.21% 0.19% 0.22% 0.19% 0.22% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,154 70,718 41,550 65,283 64,473 61,952 41,573 45.80%
NOSH 41,565 41,599 41,550 41,581 41,595 41,578 41,573 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.41% 11.82% 9.78% 10.90% 9.90% 9.23% 8.65% -
ROE 13.35% 14.79% 19.47% 13.22% 11.92% 10.64% 13.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 225.76 212.68 199.07 190.36 186.69 171.68 160.12 25.76%
EPS 23.50 25.15 19.47 20.76 18.47 15.85 13.86 42.23%
DPS 0.00 0.04 0.04 0.04 0.04 0.03 0.03 -
NAPS 1.76 1.70 1.00 1.57 1.55 1.49 1.00 45.82%
Adjusted Per Share Value based on latest NOSH - 41,581
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 225.68 212.78 198.93 190.37 186.76 171.68 160.10 25.74%
EPS 23.49 25.16 19.45 20.76 18.48 15.85 13.85 42.26%
DPS 0.00 0.04 0.04 0.04 0.04 0.03 0.03 -
NAPS 1.7594 1.7008 0.9993 1.5701 1.5506 1.49 0.9998 45.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.25 1.08 1.17 1.15 1.09 1.04 -
P/RPS 0.42 0.59 0.54 0.61 0.62 0.63 0.65 -25.27%
P/EPS 4.00 4.97 5.55 5.64 6.23 6.88 7.51 -34.31%
EY 25.00 20.12 18.03 17.74 16.06 14.54 13.32 52.21%
DY 0.00 0.03 0.04 0.03 0.03 0.03 0.03 -
P/NAPS 0.53 0.74 1.08 0.75 0.74 0.73 1.04 -36.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 20/05/08 25/02/08 20/11/07 21/08/07 22/05/07 26/02/07 -
Price 1.18 1.05 1.04 1.26 1.03 1.14 1.14 -
P/RPS 0.52 0.49 0.52 0.66 0.55 0.66 0.71 -18.76%
P/EPS 5.02 4.18 5.34 6.07 5.58 7.19 8.23 -28.09%
EY 19.92 23.95 18.72 16.47 17.93 13.90 12.15 39.08%
DY 0.00 0.04 0.04 0.03 0.04 0.03 0.03 -
P/NAPS 0.67 0.62 1.04 0.80 0.66 0.77 1.14 -29.85%

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