[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.55%
YoY- 71.28%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,908 48,196 54,609 55,778 56,980 56,468 57,227 -1.54%
PBT 5,088 6,264 8,503 9,892 9,666 12,052 6,596 -15.90%
Tax -1,580 -1,776 -2,442 -2,766 -2,718 -3,268 -1,939 -12.77%
NP 3,508 4,488 6,061 7,125 6,948 8,784 4,657 -17.22%
-
NP to SH 3,508 4,488 6,061 7,125 6,948 8,784 4,657 -17.22%
-
Tax Rate 31.05% 28.35% 28.72% 27.96% 28.12% 27.12% 29.40% -
Total Cost 52,400 43,708 48,548 48,653 50,032 47,684 52,570 -0.21%
-
Net Worth 54,685 54,038 52,931 52,209 50,932 49,663 47,433 9.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 831 -
Div Payout % - - - - - - 17.85% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 54,685 54,038 52,931 52,209 50,932 49,663 47,433 9.95%
NOSH 41,563 41,555 41,570 41,587 41,604 41,590 41,564 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.27% 9.31% 11.10% 12.77% 12.19% 15.56% 8.14% -
ROE 6.41% 8.31% 11.45% 13.65% 13.64% 17.69% 9.82% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 134.51 115.98 131.36 134.12 136.96 135.77 137.68 -1.54%
EPS 8.44 10.80 14.58 17.13 16.70 21.12 11.20 -17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.3157 1.3004 1.2733 1.2554 1.2242 1.1941 1.1412 9.95%
Adjusted Per Share Value based on latest NOSH - 41,555
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 134.46 115.91 131.33 134.15 137.04 135.81 137.63 -1.54%
EPS 8.44 10.79 14.58 17.14 16.71 21.13 11.20 -17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.3152 1.2996 1.273 1.2556 1.2249 1.1944 1.1408 9.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 0.92 0.95 0.94 1.02 1.19 0.96 -
P/RPS 0.61 0.79 0.72 0.70 0.74 0.88 0.70 -8.77%
P/EPS 9.72 8.52 6.52 5.49 6.11 5.63 8.57 8.76%
EY 10.29 11.74 15.35 18.23 16.37 17.75 11.67 -8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.62 0.71 0.75 0.75 0.83 1.00 0.84 -18.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 29/04/05 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 -
Price 0.81 0.84 0.98 0.93 0.93 1.13 1.03 -
P/RPS 0.60 0.72 0.75 0.69 0.68 0.83 0.75 -13.83%
P/EPS 9.60 7.78 6.72 5.43 5.57 5.35 9.19 2.95%
EY 10.42 12.86 14.88 18.42 17.96 18.69 10.88 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
P/NAPS 0.62 0.65 0.77 0.74 0.76 0.95 0.90 -22.01%

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