[LYSAGHT] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.82%
YoY- 62.85%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 62,705 102,037 82,715 66,568 57,453 54,609 57,227 1.53%
PBT 12,083 18,878 11,273 7,706 4,989 8,503 6,596 10.60%
Tax -2,750 -4,286 -3,184 -1,946 -1,452 -2,442 -1,939 5.99%
NP 9,333 14,592 8,089 5,760 3,537 6,061 4,657 12.27%
-
NP to SH 9,333 14,592 8,089 5,760 3,537 6,061 4,657 12.27%
-
Tax Rate 22.76% 22.70% 28.24% 25.25% 29.10% 28.72% 29.40% -
Total Cost 53,372 87,445 74,626 60,808 53,916 48,548 52,570 0.25%
-
Net Worth 84,836 79,407 66,528 60,278 55,753 52,931 47,433 10.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,158 20 - - - - 831 30.74%
Div Payout % 44.56% 0.14% - - - - 17.85% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 84,836 79,407 66,528 60,278 55,753 52,931 47,433 10.16%
NOSH 41,586 41,574 41,580 41,571 41,607 41,570 41,564 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.88% 14.30% 9.78% 8.65% 6.16% 11.10% 8.14% -
ROE 11.00% 18.38% 12.16% 9.56% 6.34% 11.45% 9.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 150.78 245.43 198.93 160.13 138.08 131.36 137.68 1.52%
EPS 22.45 35.09 19.45 13.85 8.51 14.58 11.20 12.27%
DPS 10.00 0.05 0.00 0.00 0.00 0.00 2.00 30.73%
NAPS 2.04 1.91 1.60 1.45 1.34 1.2733 1.1412 10.15%
Adjusted Per Share Value based on latest NOSH - 41,573
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 150.81 245.40 198.93 160.10 138.17 131.33 137.63 1.53%
EPS 22.45 35.09 19.45 13.85 8.51 14.58 11.20 12.27%
DPS 10.00 0.05 0.00 0.00 0.00 0.00 2.00 30.73%
NAPS 2.0403 1.9098 1.60 1.4497 1.3409 1.273 1.1408 10.16%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.40 1.00 1.08 1.04 0.75 0.95 0.96 -
P/RPS 0.93 0.41 0.54 0.65 0.54 0.72 0.70 4.84%
P/EPS 6.24 2.85 5.55 7.51 8.82 6.52 8.57 -5.14%
EY 16.03 35.10 18.01 13.32 11.33 15.35 11.67 5.42%
DY 7.14 0.05 0.00 0.00 0.00 0.00 2.08 22.79%
P/NAPS 0.69 0.52 0.68 0.72 0.56 0.75 0.84 -3.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 26/02/09 25/02/08 26/02/07 21/02/06 28/02/05 19/02/04 -
Price 1.47 0.80 1.04 1.14 0.85 0.98 1.03 -
P/RPS 0.97 0.33 0.52 0.71 0.62 0.75 0.75 4.37%
P/EPS 6.55 2.28 5.35 8.23 10.00 6.72 9.19 -5.48%
EY 15.27 43.87 18.71 12.15 10.00 14.88 10.88 5.80%
DY 6.80 0.06 0.00 0.00 0.00 0.00 1.94 23.22%
P/NAPS 0.72 0.42 0.65 0.79 0.63 0.77 0.90 -3.64%

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