[LYSAGHT] YoY Cumulative 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- 28.99%
YoY- -22.18%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,858 43,304 43,650 46,463 75,648 61,238 48,650 1.70%
PBT 8,744 7,092 8,565 9,040 12,153 9,169 5,349 8.52%
Tax -2,036 -1,578 -1,908 -2,072 -3,199 -2,328 -1,379 6.70%
NP 6,708 5,514 6,657 6,968 8,954 6,841 3,970 9.12%
-
NP to SH 6,708 5,514 6,657 6,968 8,954 6,841 3,970 9.12%
-
Tax Rate 23.28% 22.25% 22.28% 22.92% 26.32% 25.39% 25.78% -
Total Cost 47,150 37,790 36,993 39,495 66,694 54,397 44,680 0.90%
-
Net Worth 98,128 93,147 89,397 83,981 73,611 65,291 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 - - - 20 20 - - -
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 65,291 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 6.84% 5.92% 7.45% 8.30% 12.16% 10.48% 6.77% -
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 129.53 104.14 104.98 111.76 181.90 147.25 117.03 1.70%
EPS 16.13 13.26 16.01 16.76 21.53 16.45 9.55 9.11%
DPS 0.00 0.00 0.00 0.05 0.05 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 129.53 104.15 104.98 111.74 181.93 147.28 117.00 1.70%
EPS 16.13 13.26 16.01 16.76 21.53 16.45 9.55 9.11%
DPS 0.00 0.00 0.00 0.05 0.05 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 2.01 1.59 1.71 1.25 0.47 0.79 0.73 18.37%
P/EPS 16.12 12.52 11.24 8.35 3.95 7.11 9.01 10.17%
EY 6.20 7.99 8.89 11.97 25.33 14.06 11.10 -9.24%
DY 0.00 0.00 0.00 0.04 0.06 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 1.88 1.63 1.71 1.29 0.55 0.86 0.84 14.35%
P/EPS 15.06 12.82 11.18 8.59 4.64 7.66 10.26 6.59%
EY 6.64 7.80 8.94 11.64 21.53 13.06 9.74 -6.18%
DY 0.00 0.00 0.00 0.03 0.05 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