[LYSAGHT] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.92%
YoY- 30.15%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 54,167 54,073 52,541 54,609 59,185 64,308 62,862 -9.43%
PBT 4,323 6,214 7,056 8,503 9,702 10,119 9,458 -40.63%
Tax -1,381 -1,873 -2,069 -2,442 -2,821 -2,796 -2,597 -34.33%
NP 2,942 4,341 4,987 6,061 6,881 7,323 6,861 -43.10%
-
NP to SH 2,942 4,341 4,987 6,061 6,881 7,323 6,861 -43.10%
-
Tax Rate 31.95% 30.14% 29.32% 28.72% 29.08% 27.63% 27.46% -
Total Cost 51,225 49,732 47,554 48,548 52,304 56,985 56,001 -5.76%
-
Net Worth 54,402 54,705 54,038 53,078 52,168 50,961 49,663 6.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 832 832 832 -
Div Payout % - - - - 12.09% 11.36% 12.13% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,402 54,705 54,038 53,078 52,168 50,961 49,663 6.25%
NOSH 41,681 41,578 41,555 41,686 41,555 41,628 41,590 0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.43% 8.03% 9.49% 11.10% 11.63% 11.39% 10.91% -
ROE 5.41% 7.94% 9.23% 11.42% 13.19% 14.37% 13.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 129.95 130.05 126.44 131.00 142.42 154.48 151.14 -9.57%
EPS 7.06 10.44 12.00 14.54 16.56 17.59 16.50 -43.18%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.3052 1.3157 1.3004 1.2733 1.2554 1.2242 1.1941 6.10%
Adjusted Per Share Value based on latest NOSH - 41,686
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 130.27 130.05 126.36 131.33 142.34 154.66 151.18 -9.43%
EPS 7.08 10.44 11.99 14.58 16.55 17.61 16.50 -43.08%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.3084 1.3157 1.2996 1.2765 1.2547 1.2256 1.1944 6.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.82 0.92 0.95 0.94 1.02 1.19 -
P/RPS 0.61 0.63 0.73 0.73 0.66 0.66 0.79 -15.82%
P/EPS 11.19 7.85 7.67 6.53 5.68 5.80 7.21 34.01%
EY 8.93 12.73 13.04 15.30 17.62 17.25 13.86 -25.38%
DY 0.00 0.00 0.00 0.00 2.13 1.96 1.68 -
P/NAPS 0.61 0.62 0.71 0.75 0.75 0.83 1.00 -28.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 18/08/05 29/04/05 28/02/05 26/11/04 25/08/04 28/04/04 -
Price 0.77 0.81 0.84 0.98 0.93 0.93 1.13 -
P/RPS 0.59 0.62 0.66 0.75 0.65 0.60 0.75 -14.77%
P/EPS 10.91 7.76 7.00 6.74 5.62 5.29 6.85 36.34%
EY 9.17 12.89 14.29 14.84 17.80 18.92 14.60 -26.63%
DY 0.00 0.00 0.00 0.00 2.15 2.15 1.77 -
P/NAPS 0.59 0.62 0.65 0.77 0.74 0.76 0.95 -27.18%

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