[LYSAGHT] YoY 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- -44.7%
YoY- -44.05%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,841 15,499 15,050 14,051 23,755 20,466 18,965 2.37%
PBT 5,366 3,054 3,258 2,025 3,591 3,150 2,105 16.86%
Tax -1,288 -655 -611 -459 -792 -784 -686 11.05%
NP 4,078 2,399 2,647 1,566 2,799 2,366 1,419 19.21%
-
NP to SH 4,078 2,399 2,647 1,566 2,799 2,366 1,419 19.21%
-
Tax Rate 24.00% 21.45% 18.75% 22.67% 22.06% 24.89% 32.59% -
Total Cost 17,763 13,100 12,403 12,485 20,956 18,100 17,546 0.20%
-
Net Worth 98,128 93,132 89,341 83,907 73,614 65,283 58,674 8.94%
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 - - - -
Div Payout % - - - 1.33% - - - -
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 93,132 89,341 83,907 73,614 65,283 58,674 8.94%
NOSH 41,580 41,577 41,554 41,538 41,589 41,581 41,612 -0.01%
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 18.67% 15.48% 17.59% 11.15% 11.78% 11.56% 7.48% -
ROE 4.16% 2.58% 2.96% 1.87% 3.80% 3.62% 2.42% -
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 52.53 37.28 36.22 33.83 57.12 49.22 45.57 2.39%
EPS 9.81 5.77 6.37 3.77 6.73 5.69 3.41 19.23%
DPS 0.00 0.00 0.00 0.05 0.00 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 52.53 37.28 36.20 33.79 57.13 49.22 45.61 2.38%
EPS 9.81 5.77 6.37 3.77 6.73 5.69 3.41 19.23%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.36 2.2398 2.1487 2.018 1.7704 1.5701 1.4111 8.94%
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 4.95 4.45 4.97 4.14 1.49 2.38 1.89 17.38%
P/EPS 26.51 28.77 28.26 37.14 12.63 20.56 25.22 0.83%
EY 3.77 3.48 3.54 2.69 7.92 4.86 3.97 -0.85%
DY 0.00 0.00 0.00 0.04 0.00 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 4.63 4.56 4.94 4.26 1.75 2.56 2.15 13.62%
P/EPS 24.78 29.46 28.10 38.20 14.86 22.14 28.74 -2.43%
EY 4.04 3.39 3.56 2.62 6.73 4.52 3.48 2.51%
DY 0.00 0.00 0.00 0.03 0.00 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