[LYSAGHT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.94%
YoY- -36.04%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,318 57,268 59,076 62,705 102,037 82,715 66,568 2.96%
PBT 15,324 10,006 11,608 12,083 18,878 11,273 7,706 12.12%
Tax -3,591 -2,279 -2,813 -2,750 -4,286 -3,184 -1,946 10.74%
NP 11,733 7,727 8,795 9,333 14,592 8,089 5,760 12.57%
-
NP to SH 11,733 7,727 8,795 9,333 14,592 8,089 5,760 12.57%
-
Tax Rate 23.43% 22.78% 24.23% 22.76% 22.70% 28.24% 25.25% -
Total Cost 67,585 49,541 50,281 53,372 87,445 74,626 60,808 1.77%
-
Net Worth 103,104 95,227 91,068 84,836 79,407 66,528 60,278 9.34%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,988 4,158 41 4,158 20 - - -
Div Payout % 42.52% 53.82% 0.47% 44.56% 0.14% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 103,104 95,227 91,068 84,836 79,407 66,528 60,278 9.34%
NOSH 41,574 41,584 41,584 41,586 41,574 41,580 41,571 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.79% 13.49% 14.89% 14.88% 14.30% 9.78% 8.65% -
ROE 11.38% 8.11% 9.66% 11.00% 18.38% 12.16% 9.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.79 137.72 142.06 150.78 245.43 198.93 160.13 2.96%
EPS 28.22 18.58 21.15 22.45 35.09 19.45 13.85 12.58%
DPS 12.00 10.00 0.10 10.00 0.05 0.00 0.00 -
NAPS 2.48 2.29 2.19 2.04 1.91 1.60 1.45 9.34%
Adjusted Per Share Value based on latest NOSH - 41,618
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.76 137.73 142.08 150.81 245.40 198.93 160.10 2.96%
EPS 28.22 18.58 21.15 22.45 35.09 19.45 13.85 12.58%
DPS 12.00 10.00 0.10 10.00 0.05 0.00 0.00 -
NAPS 2.4797 2.2902 2.1902 2.0403 1.9098 1.60 1.4497 9.34%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.42 1.69 1.60 1.40 1.00 1.08 1.04 -
P/RPS 1.27 1.23 1.13 0.93 0.41 0.54 0.65 11.79%
P/EPS 8.57 9.10 7.57 6.24 2.85 5.55 7.51 2.22%
EY 11.66 11.00 13.22 16.03 35.10 18.01 13.32 -2.19%
DY 4.96 5.92 0.06 7.14 0.05 0.00 0.00 -
P/NAPS 0.98 0.74 0.73 0.69 0.52 0.68 0.72 5.26%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 02/04/13 27/02/12 01/03/11 19/02/10 26/02/09 25/02/08 26/02/07 -
Price 2.30 2.00 1.71 1.47 0.80 1.04 1.14 -
P/RPS 1.21 1.45 1.20 0.97 0.33 0.52 0.71 9.28%
P/EPS 8.15 10.76 8.09 6.55 2.28 5.35 8.23 -0.16%
EY 12.27 9.29 12.37 15.27 43.87 18.71 12.15 0.16%
DY 5.22 5.00 0.06 6.80 0.06 0.00 0.00 -
P/NAPS 0.93 0.87 0.78 0.72 0.42 0.65 0.79 2.75%

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