[LYSAGHT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.56%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,705 72,852 82,556 93,557 102,037 97,125 93,836 -23.50%
PBT 12,082 15,764 17,330 17,041 18,878 14,257 13,816 -8.53%
Tax -2,750 -3,159 -3,492 -3,990 -4,286 -4,055 -4,047 -22.65%
NP 9,332 12,605 13,838 13,051 14,592 10,202 9,769 -2.99%
-
NP to SH 9,332 12,605 13,838 13,051 14,592 10,202 9,769 -2.99%
-
Tax Rate 22.76% 20.04% 20.15% 23.41% 22.70% 28.44% 29.29% -
Total Cost 53,373 60,247 68,718 80,506 87,445 86,923 84,067 -26.06%
-
Net Worth 83,236 83,907 82,755 79,813 41,584 73,614 73,154 8.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,080 20 20 20 20 - - -
Div Payout % 22.30% 0.16% 0.15% 0.16% 0.14% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 83,236 83,907 82,755 79,813 41,584 73,614 73,154 8.96%
NOSH 41,618 41,538 41,585 41,569 41,584 41,589 41,565 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.88% 17.30% 16.76% 13.95% 14.30% 10.50% 10.41% -
ROE 11.21% 15.02% 16.72% 16.35% 35.09% 13.86% 13.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.67 175.38 198.52 225.06 245.37 233.53 225.76 -23.57%
EPS 22.42 30.35 33.28 31.40 35.09 24.53 23.50 -3.07%
DPS 5.00 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 2.00 2.02 1.99 1.92 1.00 1.77 1.76 8.87%
Adjusted Per Share Value based on latest NOSH - 41,569
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.81 175.21 198.55 225.00 245.40 233.59 225.68 -23.50%
EPS 22.44 30.32 33.28 31.39 35.09 24.54 23.49 -2.99%
DPS 5.00 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 2.0018 2.018 1.9903 1.9195 1.0001 1.7704 1.7594 8.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 1.40 1.15 1.15 1.00 0.85 0.94 -
P/RPS 0.93 0.80 0.58 0.51 0.41 0.36 0.42 69.63%
P/EPS 6.24 4.61 3.46 3.66 2.85 3.47 4.00 34.39%
EY 16.02 21.68 28.94 27.30 35.09 28.86 25.00 -25.61%
DY 3.57 0.04 0.04 0.04 0.05 0.00 0.00 -
P/NAPS 0.70 0.69 0.58 0.60 1.00 0.48 0.53 20.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 19/11/09 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 -
Price 1.47 1.44 1.26 1.02 0.80 1.00 1.18 -
P/RPS 0.98 0.82 0.63 0.45 0.33 0.43 0.52 52.39%
P/EPS 6.56 4.75 3.79 3.25 2.28 4.08 5.02 19.46%
EY 15.25 21.07 26.41 30.78 43.86 24.53 19.92 -16.27%
DY 3.40 0.03 0.04 0.05 0.06 0.00 0.00 -
P/NAPS 0.74 0.71 0.63 0.53 0.80 0.56 0.67 6.82%

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