[LYSAGHT] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 178.56%
YoY- 82.98%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,389 21,477 17,918 16,061 12,775 17,351 9,419 18.71%
PBT 6,725 2,104 2,357 1,750 1,084 2,283 247 73.35%
Tax -1,087 -856 -567 -438 -367 -746 -32 79.86%
NP 5,638 1,248 1,790 1,312 717 1,537 215 72.27%
-
NP to SH 5,638 1,248 1,790 1,312 717 1,537 215 72.27%
-
Tax Rate 16.16% 40.68% 24.06% 25.03% 33.86% 32.68% 12.96% -
Total Cost 20,751 20,229 16,128 14,749 12,058 15,814 9,204 14.49%
-
Net Worth 41,584 41,550 41,573 41,543 53,078 47,454 41,228 0.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20 - - - - 832 - -
Div Payout % 0.37% - - - - 54.14% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 41,584 41,550 41,573 41,543 53,078 47,454 41,228 0.14%
NOSH 41,584 41,550 41,573 41,543 41,686 41,605 41,228 0.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 21.36% 5.81% 9.99% 8.17% 5.61% 8.86% 2.28% -
ROE 13.56% 3.00% 4.31% 3.16% 1.35% 3.24% 0.52% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 63.46 51.69 43.10 38.66 30.65 41.70 22.85 18.54%
EPS 13.56 3.00 4.30 3.16 1.72 3.70 0.52 72.11%
DPS 0.05 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.2733 1.1406 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,543
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 63.47 51.65 43.09 38.63 30.72 41.73 22.65 18.71%
EPS 13.56 3.00 4.30 3.16 1.72 3.70 0.52 72.11%
DPS 0.05 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.0001 0.9993 0.9998 0.9991 1.2765 1.1413 0.9915 0.14%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.00 1.08 1.04 0.75 0.95 0.96 0.80 -
P/RPS 1.58 2.09 2.41 1.94 3.10 2.30 3.50 -12.40%
P/EPS 7.38 35.96 24.15 23.75 55.23 25.99 153.41 -39.66%
EY 13.56 2.78 4.14 4.21 1.81 3.85 0.65 65.84%
DY 0.05 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 1.00 1.08 1.04 0.75 0.75 0.84 0.80 3.78%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 25/02/08 26/02/07 21/02/06 28/02/05 19/02/04 28/02/03 -
Price 0.80 1.04 1.14 0.85 0.98 1.03 0.76 -
P/RPS 1.26 2.01 2.65 2.20 3.20 2.47 3.33 -14.94%
P/EPS 5.90 34.63 26.48 26.91 56.98 27.88 145.74 -41.37%
EY 16.95 2.89 3.78 3.72 1.76 3.59 0.69 70.41%
DY 0.06 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.80 1.04 1.14 0.85 0.77 0.90 0.76 0.85%

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