[LYSAGHT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.14%
YoY- -15.19%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,480 56,342 57,268 58,730 58,281 57,232 59,076 2.69%
PBT 9,346 9,209 10,006 10,135 10,339 9,762 11,608 -13.46%
Tax -2,104 -2,115 -2,279 -2,483 -2,439 -2,404 -2,813 -17.61%
NP 7,242 7,094 7,727 7,652 7,900 7,358 8,795 -12.15%
-
NP to SH 7,242 7,094 7,727 7,652 7,900 7,358 8,795 -12.15%
-
Tax Rate 22.51% 22.97% 22.78% 24.50% 23.59% 24.63% 24.23% -
Total Cost 54,238 49,248 49,541 51,078 50,381 49,874 50,281 5.18%
-
Net Worth 98,128 95,633 95,231 93,132 94,726 92,571 83,193 11.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,158 4,158 4,158 41 41 41 41 2080.83%
Div Payout % 57.42% 58.62% 53.82% 0.54% 0.53% 0.57% 0.47% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 98,128 95,633 95,231 93,132 94,726 92,571 83,193 11.64%
NOSH 41,580 41,580 41,580 41,577 41,546 41,512 41,596 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.78% 12.59% 13.49% 13.03% 13.56% 12.86% 14.89% -
ROE 7.38% 7.42% 8.11% 8.22% 8.34% 7.95% 10.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 147.86 135.50 137.71 141.26 140.28 137.87 142.02 2.72%
EPS 17.42 17.06 18.58 18.40 19.01 17.72 21.14 -12.11%
DPS 10.00 10.00 10.00 0.10 0.10 0.10 0.10 2060.48%
NAPS 2.36 2.30 2.29 2.24 2.28 2.23 2.00 11.67%
Adjusted Per Share Value based on latest NOSH - 41,577
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 147.86 135.50 137.73 141.25 140.17 137.64 142.08 2.69%
EPS 17.42 17.06 18.58 18.40 19.00 17.70 21.15 -12.14%
DPS 10.00 10.00 10.00 0.10 0.10 0.10 0.10 2060.48%
NAPS 2.36 2.30 2.2903 2.2398 2.2782 2.2264 2.0008 11.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.27 2.05 1.69 1.66 1.86 1.89 1.60 -
P/RPS 1.54 1.51 1.23 1.18 1.33 1.37 1.13 22.94%
P/EPS 13.03 12.02 9.10 9.02 9.78 10.66 7.57 43.67%
EY 7.67 8.32 10.99 11.09 10.22 9.38 13.21 -30.42%
DY 4.41 4.88 5.92 0.06 0.05 0.05 0.06 1659.25%
P/NAPS 0.96 0.89 0.74 0.74 0.82 0.85 0.80 12.93%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 26/07/12 24/05/12 27/02/12 18/11/11 25/08/11 26/05/11 01/03/11 -
Price 2.10 2.10 2.00 1.70 1.45 1.85 1.71 -
P/RPS 1.42 1.55 1.45 1.20 1.03 1.34 1.20 11.88%
P/EPS 12.06 12.31 10.76 9.24 7.63 10.44 8.09 30.52%
EY 8.29 8.12 9.29 10.83 13.11 9.58 12.36 -23.39%
DY 4.76 4.76 5.00 0.06 0.07 0.05 0.06 1751.23%
P/NAPS 0.89 0.91 0.87 0.76 0.64 0.83 0.86 2.31%

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