[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.75%
YoY- 78.43%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 81,544 70,804 66,568 64,866 59,370 51,540 57,453 26.37%
PBT 12,038 9,052 7,706 7,132 6,488 4,632 4,989 80.18%
Tax -3,088 -2,100 -1,946 -1,838 -1,386 -996 -1,452 65.60%
NP 8,950 6,952 5,760 5,293 5,102 3,636 3,537 86.00%
-
NP to SH 8,950 6,952 5,760 5,293 5,102 3,636 3,537 86.00%
-
Tax Rate 25.65% 23.20% 25.25% 25.77% 21.36% 21.50% 29.10% -
Total Cost 72,594 63,852 60,808 59,573 54,268 47,904 53,916 21.99%
-
Net Worth 64,463 61,952 60,278 58,614 58,166 56,179 55,753 10.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 33 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,463 61,952 60,278 58,614 58,166 56,179 55,753 10.19%
NOSH 41,589 41,578 41,571 41,570 41,547 41,506 41,607 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.98% 9.82% 8.65% 8.16% 8.59% 7.05% 6.16% -
ROE 13.88% 11.22% 9.56% 9.03% 8.77% 6.47% 6.34% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 196.07 170.29 160.13 156.04 142.90 124.17 138.08 26.41%
EPS 21.52 16.72 13.85 12.73 12.28 8.76 8.51 85.92%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.49 1.45 1.41 1.40 1.3535 1.34 10.22%
Adjusted Per Share Value based on latest NOSH - 41,612
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 196.11 170.28 160.10 156.00 142.78 123.95 138.17 26.37%
EPS 21.52 16.72 13.85 12.73 12.27 8.74 8.51 85.92%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5503 1.49 1.4497 1.4097 1.3989 1.3511 1.3409 10.18%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 1.09 1.04 0.86 0.85 0.87 0.75 -
P/RPS 0.59 0.64 0.65 0.55 0.59 0.70 0.54 6.09%
P/EPS 5.34 6.52 7.51 6.75 6.92 9.93 8.82 -28.49%
EY 18.71 15.34 13.32 14.81 14.45 10.07 11.33 39.83%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.72 0.61 0.61 0.64 0.56 20.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 26/02/07 29/11/06 22/08/06 18/05/06 21/02/06 -
Price 1.03 1.14 1.14 0.98 0.84 0.78 0.85 -
P/RPS 0.53 0.67 0.71 0.63 0.59 0.63 0.62 -9.95%
P/EPS 4.79 6.82 8.23 7.70 6.84 8.90 10.00 -38.86%
EY 20.89 14.67 12.15 12.99 14.62 11.23 10.00 63.63%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.79 0.70 0.60 0.58 0.63 3.15%

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