[LYSAGHT] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 0.98%
YoY- -12.14%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 67,822 61,480 56,342 57,268 58,730 58,281 57,232 11.94%
PBT 11,658 9,346 9,209 10,006 10,135 10,339 9,762 12.52%
Tax -2,737 -2,104 -2,115 -2,279 -2,483 -2,439 -2,404 9.00%
NP 8,921 7,242 7,094 7,727 7,652 7,900 7,358 13.66%
-
NP to SH 8,921 7,242 7,094 7,727 7,652 7,900 7,358 13.66%
-
Tax Rate 23.48% 22.51% 22.97% 22.78% 24.50% 23.59% 24.63% -
Total Cost 58,901 54,238 49,248 49,541 51,078 50,381 49,874 11.69%
-
Net Worth 98,128 98,128 95,633 95,231 93,132 94,726 92,571 3.95%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,158 4,158 4,158 4,158 41 41 41 2056.48%
Div Payout % 46.62% 57.42% 58.62% 53.82% 0.54% 0.53% 0.57% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 98,128 98,128 95,633 95,231 93,132 94,726 92,571 3.95%
NOSH 41,580 41,580 41,580 41,580 41,577 41,546 41,512 0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.15% 11.78% 12.59% 13.49% 13.03% 13.56% 12.86% -
ROE 9.09% 7.38% 7.42% 8.11% 8.22% 8.34% 7.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.11 147.86 135.50 137.71 141.26 140.28 137.87 11.82%
EPS 21.46 17.42 17.06 18.58 18.40 19.01 17.72 13.57%
DPS 10.00 10.00 10.00 10.00 0.10 0.10 0.10 2036.43%
NAPS 2.36 2.36 2.30 2.29 2.24 2.28 2.23 3.83%
Adjusted Per Share Value based on latest NOSH - 41,585
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.11 147.86 135.50 137.73 141.25 140.17 137.64 11.94%
EPS 21.46 17.42 17.06 18.58 18.40 19.00 17.70 13.66%
DPS 10.00 10.00 10.00 10.00 0.10 0.10 0.10 2036.43%
NAPS 2.36 2.36 2.30 2.2903 2.2398 2.2782 2.2264 3.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.60 2.27 2.05 1.69 1.66 1.86 1.89 -
P/RPS 1.59 1.54 1.51 1.23 1.18 1.33 1.37 10.40%
P/EPS 12.12 13.03 12.02 9.10 9.02 9.78 10.66 8.90%
EY 8.25 7.67 8.32 10.99 11.09 10.22 9.38 -8.18%
DY 3.85 4.41 4.88 5.92 0.06 0.05 0.05 1695.66%
P/NAPS 1.10 0.96 0.89 0.74 0.74 0.82 0.85 18.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 26/07/12 24/05/12 27/02/12 18/11/11 25/08/11 26/05/11 -
Price 2.43 2.10 2.10 2.00 1.70 1.45 1.85 -
P/RPS 1.49 1.42 1.55 1.45 1.20 1.03 1.34 7.30%
P/EPS 11.33 12.06 12.31 10.76 9.24 7.63 10.44 5.58%
EY 8.83 8.29 8.12 9.29 10.83 13.11 9.58 -5.27%
DY 4.12 4.76 4.76 5.00 0.06 0.07 0.05 1778.42%
P/NAPS 1.03 0.89 0.91 0.87 0.76 0.64 0.83 15.43%

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