[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 28.74%
YoY- 75.42%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 93,832 82,715 81,650 81,544 70,804 66,568 64,866 27.87%
PBT 19,936 11,273 12,225 12,038 9,052 7,706 7,132 98.31%
Tax -3,496 -3,184 -3,104 -3,088 -2,100 -1,946 -1,838 53.45%
NP 16,440 8,089 9,121 8,950 6,952 5,760 5,293 112.73%
-
NP to SH 16,440 8,089 9,121 8,950 6,952 5,760 5,293 112.73%
-
Tax Rate 17.54% 28.24% 25.39% 25.65% 23.20% 25.25% 25.77% -
Total Cost 77,392 74,626 72,529 72,594 63,852 60,808 59,573 19.04%
-
Net Worth 70,718 66,528 65,290 64,463 61,952 60,278 58,614 13.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 33 - - - -
Div Payout % - - - 0.37% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 70,718 66,528 65,290 64,463 61,952 60,278 58,614 13.31%
NOSH 41,599 41,580 41,586 41,589 41,578 41,571 41,570 0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.52% 9.78% 11.17% 10.98% 9.82% 8.65% 8.16% -
ROE 23.25% 12.16% 13.97% 13.88% 11.22% 9.56% 9.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 225.56 198.93 196.34 196.07 170.29 160.13 156.04 27.81%
EPS 39.52 19.45 21.93 21.52 16.72 13.85 12.73 112.66%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.70 1.60 1.57 1.55 1.49 1.45 1.41 13.26%
Adjusted Per Share Value based on latest NOSH - 41,595
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 225.67 198.93 196.37 196.11 170.28 160.10 156.00 27.87%
EPS 39.54 19.45 21.94 21.52 16.72 13.85 12.73 112.73%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.7008 1.60 1.5703 1.5503 1.49 1.4497 1.4097 13.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.25 1.08 1.17 1.15 1.09 1.04 0.86 -
P/RPS 0.55 0.54 0.60 0.59 0.64 0.65 0.55 0.00%
P/EPS 3.16 5.55 5.33 5.34 6.52 7.51 6.75 -39.68%
EY 31.62 18.01 18.75 18.71 15.34 13.32 14.81 65.73%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.75 0.74 0.73 0.72 0.61 13.73%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 25/02/08 20/11/07 21/08/07 22/05/07 26/02/07 29/11/06 -
Price 1.05 1.04 1.26 1.03 1.14 1.14 0.98 -
P/RPS 0.47 0.52 0.64 0.53 0.67 0.71 0.63 -17.72%
P/EPS 2.66 5.35 5.74 4.79 6.82 8.23 7.70 -50.73%
EY 37.64 18.71 17.41 20.89 14.67 12.15 12.99 103.11%
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.80 0.66 0.77 0.79 0.70 -7.76%

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