[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.91%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 103,786 93,832 82,715 81,650 81,544 70,804 66,568 34.49%
PBT 17,124 19,936 11,273 12,225 12,038 9,052 7,706 70.37%
Tax -4,814 -3,496 -3,184 -3,104 -3,088 -2,100 -1,946 83.01%
NP 12,310 16,440 8,089 9,121 8,950 6,952 5,760 65.99%
-
NP to SH 12,310 16,440 8,089 9,121 8,950 6,952 5,760 65.99%
-
Tax Rate 28.11% 17.54% 28.24% 25.39% 25.65% 23.20% 25.25% -
Total Cost 91,476 77,392 74,626 72,529 72,594 63,852 60,808 31.32%
-
Net Worth 73,194 70,718 66,528 65,290 64,463 61,952 60,278 13.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 41 - - - 33 - - -
Div Payout % 0.34% - - - 0.37% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,194 70,718 66,528 65,290 64,463 61,952 60,278 13.83%
NOSH 41,587 41,599 41,580 41,586 41,589 41,578 41,571 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.86% 17.52% 9.78% 11.17% 10.98% 9.82% 8.65% -
ROE 16.82% 23.25% 12.16% 13.97% 13.88% 11.22% 9.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 249.56 225.56 198.93 196.34 196.07 170.29 160.13 34.45%
EPS 29.60 39.52 19.45 21.93 21.52 16.72 13.85 65.99%
DPS 0.10 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 1.76 1.70 1.60 1.57 1.55 1.49 1.45 13.80%
Adjusted Per Share Value based on latest NOSH - 41,581
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 249.61 225.67 198.93 196.37 196.11 170.28 160.10 34.49%
EPS 29.61 39.54 19.45 21.94 21.52 16.72 13.85 66.03%
DPS 0.10 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 1.7603 1.7008 1.60 1.5703 1.5503 1.49 1.4497 13.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 1.25 1.08 1.17 1.15 1.09 1.04 -
P/RPS 0.38 0.55 0.54 0.60 0.59 0.64 0.65 -30.10%
P/EPS 3.18 3.16 5.55 5.33 5.34 6.52 7.51 -43.64%
EY 31.49 31.62 18.01 18.75 18.71 15.34 13.32 77.55%
DY 0.11 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.53 0.74 0.68 0.75 0.74 0.73 0.72 -18.48%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 20/05/08 25/02/08 20/11/07 21/08/07 22/05/07 26/02/07 -
Price 1.18 1.05 1.04 1.26 1.03 1.14 1.14 -
P/RPS 0.47 0.47 0.52 0.64 0.53 0.67 0.71 -24.06%
P/EPS 3.99 2.66 5.35 5.74 4.79 6.82 8.23 -38.31%
EY 25.08 37.64 18.71 17.41 20.89 14.67 12.15 62.19%
DY 0.08 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 0.67 0.62 0.65 0.80 0.66 0.77 0.79 -10.41%

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