[LYSAGHT] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.55%
YoY- 71.28%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 81,650 64,866 55,189 55,778 53,168 34,213 44,718 10.55%
PBT 12,225 7,132 4,318 9,892 5,750 913 4,869 16.57%
Tax -3,104 -1,838 -1,352 -2,766 -1,590 -594 -1,498 12.90%
NP 9,121 5,293 2,966 7,125 4,160 318 3,370 18.04%
-
NP to SH 9,121 5,293 2,966 7,125 4,160 318 3,370 18.04%
-
Tax Rate 25.39% 25.77% 31.31% 27.96% 27.65% 65.06% 30.77% -
Total Cost 72,529 59,573 52,222 48,653 49,008 33,894 41,348 9.81%
-
Net Worth 65,290 58,614 54,257 52,209 45,839 43,430 43,223 7.11%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 65,290 58,614 54,257 52,209 45,839 43,430 43,223 7.11%
NOSH 41,586 41,570 41,570 41,587 41,600 41,929 19,796 13.16%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.17% 8.16% 5.38% 12.77% 7.82% 0.93% 7.54% -
ROE 13.97% 9.03% 5.47% 13.65% 9.08% 0.73% 7.80% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 196.34 156.04 132.76 134.12 127.81 81.60 225.89 -2.30%
EPS 21.93 12.73 7.13 17.13 10.00 0.76 17.03 4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.41 1.3052 1.2554 1.1019 1.0358 2.1834 -5.34%
Adjusted Per Share Value based on latest NOSH - 41,555
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 196.37 156.00 132.73 134.15 127.87 82.28 107.55 10.54%
EPS 21.94 12.73 7.13 17.14 10.00 0.77 8.11 18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5703 1.4097 1.3049 1.2556 1.1024 1.0445 1.0395 7.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.17 0.86 0.79 0.94 1.01 0.86 0.69 -
P/RPS 0.60 0.55 0.60 0.70 0.79 1.05 0.31 11.62%
P/EPS 5.33 6.75 11.07 5.49 10.10 113.16 4.05 4.68%
EY 18.75 14.81 9.03 18.23 9.90 0.88 24.68 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.61 0.61 0.75 0.92 0.83 0.32 15.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 27/11/01 -
Price 1.26 0.98 0.77 0.93 0.95 0.82 0.96 -
P/RPS 0.64 0.63 0.58 0.69 0.74 1.00 0.42 7.26%
P/EPS 5.74 7.70 10.79 5.43 9.50 107.89 5.64 0.29%
EY 17.41 12.99 9.27 18.42 10.53 0.93 17.74 -0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.59 0.74 0.86 0.79 0.44 10.47%

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