[LYSAGHT] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 62.97%
YoY- 80.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 57,268 59,076 62,705 102,037 82,715 66,568 57,453 -0.05%
PBT 10,006 11,608 12,083 18,878 11,273 7,706 4,989 12.29%
Tax -2,279 -2,813 -2,750 -4,286 -3,184 -1,946 -1,452 7.79%
NP 7,727 8,795 9,333 14,592 8,089 5,760 3,537 13.90%
-
NP to SH 7,727 8,795 9,333 14,592 8,089 5,760 3,537 13.90%
-
Tax Rate 22.78% 24.23% 22.76% 22.70% 28.24% 25.25% 29.10% -
Total Cost 49,541 50,281 53,372 87,445 74,626 60,808 53,916 -1.39%
-
Net Worth 95,227 91,068 84,836 79,407 66,528 60,278 55,753 9.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,158 41 4,158 20 - - - -
Div Payout % 53.82% 0.47% 44.56% 0.14% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 95,227 91,068 84,836 79,407 66,528 60,278 55,753 9.32%
NOSH 41,584 41,584 41,586 41,574 41,580 41,571 41,607 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.49% 14.89% 14.88% 14.30% 9.78% 8.65% 6.16% -
ROE 8.11% 9.66% 11.00% 18.38% 12.16% 9.56% 6.34% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 137.72 142.06 150.78 245.43 198.93 160.13 138.08 -0.04%
EPS 18.58 21.15 22.45 35.09 19.45 13.85 8.51 13.89%
DPS 10.00 0.10 10.00 0.05 0.00 0.00 0.00 -
NAPS 2.29 2.19 2.04 1.91 1.60 1.45 1.34 9.33%
Adjusted Per Share Value based on latest NOSH - 41,584
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 137.73 142.08 150.81 245.40 198.93 160.10 138.17 -0.05%
EPS 18.58 21.15 22.45 35.09 19.45 13.85 8.51 13.89%
DPS 10.00 0.10 10.00 0.05 0.00 0.00 0.00 -
NAPS 2.2902 2.1902 2.0403 1.9098 1.60 1.4497 1.3409 9.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.69 1.60 1.40 1.00 1.08 1.04 0.75 -
P/RPS 1.23 1.13 0.93 0.41 0.54 0.65 0.54 14.69%
P/EPS 9.10 7.57 6.24 2.85 5.55 7.51 8.82 0.52%
EY 11.00 13.22 16.03 35.10 18.01 13.32 11.33 -0.49%
DY 5.92 0.06 7.14 0.05 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.69 0.52 0.68 0.72 0.56 4.75%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 01/03/11 19/02/10 26/02/09 25/02/08 26/02/07 21/02/06 -
Price 2.00 1.71 1.47 0.80 1.04 1.14 0.85 -
P/RPS 1.45 1.20 0.97 0.33 0.52 0.71 0.62 15.20%
P/EPS 10.76 8.09 6.55 2.28 5.35 8.23 10.00 1.22%
EY 9.29 12.37 15.27 43.87 18.71 12.15 10.00 -1.21%
DY 5.00 0.06 6.80 0.06 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.72 0.42 0.65 0.79 0.63 5.52%

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