[LYSAGHT] YoY 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- 51.02%
YoY- -58.05%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,460 13,964 15,426 16,242 26,389 21,477 17,918 6.02%
PBT 6,580 2,914 3,043 3,043 6,725 2,104 2,357 18.64%
Tax -1,555 -701 -905 -678 -1,087 -856 -567 18.29%
NP 5,025 2,213 2,138 2,365 5,638 1,248 1,790 18.75%
-
NP to SH 5,025 2,213 2,138 2,365 5,638 1,248 1,790 18.75%
-
Tax Rate 23.63% 24.06% 29.74% 22.28% 16.16% 40.68% 24.06% -
Total Cost 20,435 11,751 13,288 13,877 20,751 20,229 16,128 4.01%
-
Net Worth 103,148 95,231 83,193 83,236 41,584 41,550 41,573 16.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,991 4,158 41 2,080 20 - - -
Div Payout % 99.32% 187.92% 1.95% 87.99% 0.37% - - -
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 103,148 95,231 83,193 83,236 41,584 41,550 41,573 16.33%
NOSH 41,592 41,585 41,596 41,618 41,584 41,550 41,573 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 19.74% 15.85% 13.86% 14.56% 21.36% 5.81% 9.99% -
ROE 4.87% 2.32% 2.57% 2.84% 13.56% 3.00% 4.31% -
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 61.21 33.58 37.08 39.03 63.46 51.69 43.10 6.01%
EPS 12.09 5.32 5.14 5.69 13.56 3.00 4.30 18.78%
DPS 12.00 10.00 0.10 5.00 0.05 0.00 0.00 -
NAPS 2.48 2.29 2.00 2.00 1.00 1.00 1.00 16.32%
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 61.23 33.58 37.10 39.06 63.47 51.65 43.09 6.02%
EPS 12.09 5.32 5.14 5.69 13.56 3.00 4.30 18.78%
DPS 12.00 10.00 0.10 5.00 0.05 0.00 0.00 -
NAPS 2.4807 2.2903 2.0008 2.0018 1.0001 0.9993 0.9998 16.33%
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 3.95 5.03 4.31 3.59 1.58 2.09 2.41 8.57%
P/EPS 20.03 31.76 31.13 24.64 7.38 35.96 24.15 -3.06%
EY 4.99 3.15 3.21 4.06 13.56 2.78 4.14 3.15%
DY 4.96 5.92 0.06 3.57 0.05 0.00 0.00 -
P/NAPS 0.98 0.74 0.80 0.70 1.00 1.08 1.04 -0.98%
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 3.76 5.96 4.61 3.77 1.26 2.01 2.65 5.99%
P/EPS 19.04 37.58 33.27 25.87 5.90 34.63 26.48 -5.34%
EY 5.25 2.66 3.01 3.87 16.95 2.89 3.78 5.62%
DY 5.22 5.00 0.06 3.40 0.06 0.00 0.00 -
P/NAPS 0.93 0.87 0.86 0.74 0.80 1.04 1.14 -3.33%

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