[LYSAGHT] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.85%
YoY- -58.36%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 75,648 61,238 48,650 41,392 41,834 39,876 25,660 19.72%
PBT 12,153 9,169 5,349 3,239 7,419 4,313 685 61.42%
Tax -3,199 -2,328 -1,379 -1,014 -2,075 -1,193 -446 38.82%
NP 8,954 6,841 3,970 2,225 5,344 3,120 239 82.82%
-
NP to SH 8,954 6,841 3,970 2,225 5,344 3,120 239 82.82%
-
Tax Rate 26.32% 25.39% 25.78% 31.31% 27.97% 27.66% 65.11% -
Total Cost 66,694 54,397 44,680 39,167 36,490 36,756 25,421 17.42%
-
Net Worth 73,611 65,291 58,614 54,257 52,209 45,839 43,430 9.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 20 - - - - - - -
Div Payout % 0.23% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 73,611 65,291 58,614 54,257 52,209 45,839 43,430 9.18%
NOSH 41,588 41,586 41,570 41,570 41,587 41,600 41,929 -0.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.84% 11.17% 8.16% 5.38% 12.77% 7.82% 0.93% -
ROE 12.16% 10.48% 6.77% 4.10% 10.24% 6.81% 0.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 181.90 147.25 117.03 99.57 100.59 95.86 61.20 19.88%
EPS 21.53 16.45 9.55 5.35 12.85 7.50 0.57 83.07%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.57 1.41 1.3052 1.2554 1.1019 1.0358 9.33%
Adjusted Per Share Value based on latest NOSH - 41,681
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 181.93 147.28 117.00 99.55 100.61 95.90 61.71 19.72%
EPS 21.53 16.45 9.55 5.35 12.85 7.50 0.57 83.07%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7704 1.5703 1.4097 1.3049 1.2556 1.1024 1.0445 9.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.85 1.17 0.86 0.79 0.94 1.01 0.86 -
P/RPS 0.47 0.79 0.73 0.79 0.93 1.05 1.41 -16.71%
P/EPS 3.95 7.11 9.01 14.76 7.32 13.47 150.88 -45.47%
EY 25.33 14.06 11.10 6.78 13.67 7.43 0.66 83.55%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 0.61 0.61 0.75 0.92 0.83 -8.71%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 -
Price 1.00 1.26 0.98 0.77 0.93 0.95 0.82 -
P/RPS 0.55 0.86 0.84 0.77 0.92 0.99 1.34 -13.78%
P/EPS 4.64 7.66 10.26 14.39 7.24 12.67 143.86 -43.55%
EY 21.53 13.06 9.74 6.95 13.82 7.89 0.70 76.91%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.70 0.59 0.74 0.86 0.79 -5.56%

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