[LYSAGHT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 43.03%
YoY- 80.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 72,852 82,556 93,557 102,037 97,125 93,836 88,472 -12.13%
PBT 15,764 17,330 17,041 18,878 14,257 13,816 13,994 8.25%
Tax -3,159 -3,492 -3,990 -4,286 -4,055 -4,047 -3,533 -7.18%
NP 12,605 13,838 13,051 14,592 10,202 9,769 10,461 13.22%
-
NP to SH 12,605 13,838 13,051 14,592 10,202 9,769 10,461 13.22%
-
Tax Rate 20.04% 20.15% 23.41% 22.70% 28.44% 29.29% 25.25% -
Total Cost 60,247 68,718 80,506 87,445 86,923 84,067 78,011 -15.81%
-
Net Worth 83,907 82,755 79,813 41,584 73,614 73,154 70,718 12.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20 20 20 20 - - 16 16.02%
Div Payout % 0.16% 0.15% 0.16% 0.14% - - 0.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 83,907 82,755 79,813 41,584 73,614 73,154 70,718 12.06%
NOSH 41,538 41,585 41,569 41,584 41,589 41,565 41,599 -0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.30% 16.76% 13.95% 14.30% 10.50% 10.41% 11.82% -
ROE 15.02% 16.72% 16.35% 35.09% 13.86% 13.35% 14.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 175.38 198.52 225.06 245.37 233.53 225.76 212.68 -12.05%
EPS 30.35 33.28 31.40 35.09 24.53 23.50 25.15 13.33%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.04 16.02%
NAPS 2.02 1.99 1.92 1.00 1.77 1.76 1.70 12.17%
Adjusted Per Share Value based on latest NOSH - 41,584
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 175.21 198.55 225.00 245.40 233.59 225.68 212.78 -12.13%
EPS 30.32 33.28 31.39 35.09 24.54 23.49 25.16 13.23%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.04 16.02%
NAPS 2.018 1.9903 1.9195 1.0001 1.7704 1.7594 1.7008 12.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.15 1.15 1.00 0.85 0.94 1.25 -
P/RPS 0.80 0.58 0.51 0.41 0.36 0.42 0.59 22.48%
P/EPS 4.61 3.46 3.66 2.85 3.47 4.00 4.97 -4.88%
EY 21.68 28.94 27.30 35.09 28.86 25.00 20.12 5.09%
DY 0.04 0.04 0.04 0.05 0.00 0.00 0.03 21.12%
P/NAPS 0.69 0.58 0.60 1.00 0.48 0.53 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 20/05/08 -
Price 1.44 1.26 1.02 0.80 1.00 1.18 1.05 -
P/RPS 0.82 0.63 0.45 0.33 0.43 0.52 0.49 40.91%
P/EPS 4.75 3.79 3.25 2.28 4.08 5.02 4.18 8.88%
EY 21.07 26.41 30.78 43.86 24.53 19.92 23.95 -8.17%
DY 0.03 0.04 0.05 0.06 0.00 0.00 0.04 -17.43%
P/NAPS 0.71 0.63 0.53 0.80 0.56 0.67 0.62 9.44%

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