[LYSAGHT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -6.02%
YoY- -33.35%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 66,568 64,711 59,184 58,289 57,453 54,167 54,073 14.82%
PBT 7,706 7,099 5,689 4,581 4,989 4,323 6,214 15.38%
Tax -1,946 -1,817 -1,355 -1,257 -1,452 -1,381 -1,873 2.57%
NP 5,760 5,282 4,334 3,324 3,537 2,942 4,341 20.68%
-
NP to SH 5,760 5,282 4,334 3,324 3,537 2,942 4,341 20.68%
-
Tax Rate 25.25% 25.60% 23.82% 27.44% 29.10% 31.95% 30.14% -
Total Cost 60,808 59,429 54,850 54,965 53,916 51,225 49,732 14.30%
-
Net Worth 41,573 58,674 58,197 56,179 41,543 54,402 54,705 -16.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 12 12 12 - - - - -
Div Payout % 0.22% 0.24% 0.29% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,573 58,674 58,197 56,179 41,543 54,402 54,705 -16.68%
NOSH 41,573 41,612 41,569 41,506 41,543 41,681 41,578 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.65% 8.16% 7.32% 5.70% 6.16% 5.43% 8.03% -
ROE 13.86% 9.00% 7.45% 5.92% 8.51% 5.41% 7.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 160.12 155.51 142.37 140.43 138.30 129.95 130.05 14.83%
EPS 13.86 12.69 10.43 8.01 8.51 7.06 10.44 20.73%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.41 1.40 1.3535 1.00 1.3052 1.3157 -16.67%
Adjusted Per Share Value based on latest NOSH - 41,506
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 160.10 155.63 142.34 140.19 138.17 130.27 130.05 14.82%
EPS 13.85 12.70 10.42 7.99 8.51 7.08 10.44 20.67%
DPS 0.03 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.9998 1.4111 1.3997 1.3511 0.9991 1.3084 1.3157 -16.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 0.86 0.85 0.87 0.75 0.79 0.82 -
P/RPS 0.65 0.55 0.60 0.62 0.54 0.61 0.63 2.09%
P/EPS 7.51 6.78 8.15 10.86 8.81 11.19 7.85 -2.90%
EY 13.32 14.76 12.27 9.20 11.35 8.93 12.73 3.05%
DY 0.03 0.03 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.61 0.64 0.75 0.61 0.62 41.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 22/08/06 18/05/06 21/02/06 22/11/05 18/08/05 -
Price 1.14 0.98 0.84 0.78 0.85 0.77 0.81 -
P/RPS 0.71 0.63 0.59 0.56 0.61 0.59 0.62 9.43%
P/EPS 8.23 7.72 8.06 9.74 9.98 10.91 7.76 3.98%
EY 12.15 12.95 12.41 10.27 10.02 9.17 12.89 -3.85%
DY 0.03 0.03 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.70 0.60 0.58 0.85 0.59 0.62 49.92%

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