[LYSAGHT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -14.01%
YoY- -22.18%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 71,810 57,738 58,200 61,950 100,864 81,650 64,866 1.70%
PBT 11,658 9,456 11,420 12,053 16,204 12,225 7,132 8.52%
Tax -2,714 -2,104 -2,544 -2,762 -4,265 -3,104 -1,838 6.70%
NP 8,944 7,352 8,876 9,290 11,938 9,121 5,293 9.12%
-
NP to SH 8,944 7,352 8,876 9,290 11,938 9,121 5,293 9.12%
-
Tax Rate 23.28% 22.25% 22.28% 22.92% 26.32% 25.39% 25.77% -
Total Cost 62,866 50,386 49,324 52,660 88,925 72,529 59,573 0.89%
-
Net Worth 98,128 93,147 89,397 83,981 73,611 65,290 58,614 8.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 27 27 - - -
Div Payout % - - - 0.30% 0.23% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 98,128 93,147 89,397 83,981 73,611 65,290 58,614 8.95%
NOSH 41,580 41,583 41,580 41,575 41,588 41,586 41,570 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.45% 12.73% 15.25% 15.00% 11.84% 11.17% 8.16% -
ROE 9.11% 7.89% 9.93% 11.06% 16.22% 13.97% 9.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 172.70 138.85 139.97 149.01 242.53 196.34 156.04 1.70%
EPS 21.51 17.68 21.35 22.35 28.71 21.93 12.73 9.12%
DPS 0.00 0.00 0.00 0.07 0.07 0.00 0.00 -
NAPS 2.36 2.24 2.15 2.02 1.77 1.57 1.41 8.95%
Adjusted Per Share Value based on latest NOSH - 41,538
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 172.70 138.86 139.97 148.99 242.58 196.37 156.00 1.70%
EPS 21.51 17.68 21.35 22.34 28.71 21.94 12.73 9.12%
DPS 0.00 0.00 0.00 0.07 0.07 0.00 0.00 -
NAPS 2.36 2.2402 2.15 2.0198 1.7704 1.5703 1.4097 8.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.60 1.66 1.80 1.40 0.85 1.17 0.86 -
P/RPS 1.51 1.20 1.29 0.94 0.35 0.60 0.55 18.31%
P/EPS 12.09 9.39 8.43 6.26 2.96 5.33 6.75 10.19%
EY 8.27 10.65 11.86 15.96 33.77 18.75 14.81 -9.24%
DY 0.00 0.00 0.00 0.05 0.08 0.00 0.00 -
P/NAPS 1.10 0.74 0.84 0.69 0.48 0.75 0.61 10.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 29/11/10 19/11/09 21/11/08 20/11/07 29/11/06 -
Price 2.43 1.70 1.79 1.44 1.00 1.26 0.98 -
P/RPS 1.41 1.22 1.28 0.97 0.41 0.64 0.63 14.35%
P/EPS 11.30 9.62 8.39 6.44 3.48 5.74 7.70 6.59%
EY 8.85 10.40 11.93 15.52 28.71 17.41 12.99 -6.19%
DY 0.00 0.00 0.00 0.05 0.07 0.00 0.00 -
P/NAPS 1.03 0.76 0.83 0.71 0.56 0.80 0.70 6.64%

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