[LYSAGHT] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.61%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 86,284 67,822 58,730 59,892 72,852 97,125 79,156 1.44%
PBT 21,888 11,658 10,135 11,608 15,764 14,257 11,526 11.27%
Tax -5,069 -2,737 -2,483 -2,586 -3,159 -4,055 -2,895 9.77%
NP 16,819 8,921 7,652 9,022 12,605 10,202 8,631 11.74%
-
NP to SH 16,819 8,921 7,652 9,022 12,605 10,202 8,631 11.74%
-
Tax Rate 23.16% 23.48% 24.50% 22.28% 20.04% 28.44% 25.12% -
Total Cost 69,465 58,901 51,078 50,870 60,247 86,923 70,525 -0.25%
-
Net Worth 110,979 98,128 93,132 89,341 83,907 73,614 65,283 9.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,991 4,158 41 2,080 20 - 16 160.19%
Div Payout % 29.68% 46.62% 0.54% 23.06% 0.16% - 0.19% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 110,979 98,128 93,132 89,341 83,907 73,614 65,283 9.23%
NOSH 41,580 41,580 41,577 41,554 41,538 41,589 41,581 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 19.49% 13.15% 13.03% 15.06% 17.30% 10.50% 10.90% -
ROE 15.16% 9.09% 8.22% 10.10% 15.02% 13.86% 13.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 207.59 163.11 141.26 144.13 175.38 233.53 190.36 1.45%
EPS 40.46 21.46 18.40 21.71 30.35 24.53 20.76 11.75%
DPS 12.00 10.00 0.10 5.00 0.05 0.00 0.04 158.50%
NAPS 2.67 2.36 2.24 2.15 2.02 1.77 1.57 9.24%
Adjusted Per Share Value based on latest NOSH - 41,554
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 207.51 163.11 141.25 144.04 175.21 233.59 190.37 1.44%
EPS 40.45 21.46 18.40 21.70 30.32 24.54 20.76 11.74%
DPS 12.00 10.00 0.10 5.00 0.05 0.00 0.04 158.50%
NAPS 2.6691 2.36 2.2398 2.1487 2.018 1.7704 1.5701 9.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.00 2.60 1.66 1.80 1.40 0.85 1.17 -
P/RPS 1.45 1.59 1.18 1.25 0.80 0.36 0.61 15.50%
P/EPS 7.41 12.12 9.02 8.29 4.61 3.47 5.64 4.64%
EY 13.49 8.25 11.09 12.06 21.68 28.86 17.74 -4.45%
DY 4.00 3.85 0.06 2.78 0.04 0.00 0.03 125.85%
P/NAPS 1.12 1.10 0.74 0.84 0.69 0.48 0.75 6.90%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 18/11/11 29/11/10 19/11/09 21/11/08 20/11/07 -
Price 3.10 2.43 1.70 1.79 1.44 1.00 1.26 -
P/RPS 1.49 1.49 1.20 1.24 0.82 0.43 0.66 14.52%
P/EPS 7.66 11.33 9.24 8.24 4.75 4.08 6.07 3.95%
EY 13.05 8.83 10.83 12.13 21.07 24.53 16.47 -3.80%
DY 3.87 4.12 0.06 2.79 0.03 0.00 0.03 124.61%
P/NAPS 1.16 1.03 0.76 0.83 0.71 0.56 0.80 6.38%

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