[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -14.01%
YoY- -22.18%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,200 58,772 62,705 61,950 64,824 59,912 102,037 -32.08%
PBT 10,614 13,628 12,083 12,053 14,030 12,588 18,878 -31.95%
Tax -2,594 -3,048 -2,750 -2,762 -3,226 -2,312 -4,286 -28.51%
NP 8,020 10,580 9,333 9,290 10,804 10,276 14,592 -32.97%
-
NP to SH 8,020 10,580 9,333 9,290 10,804 10,276 14,592 -32.97%
-
Tax Rate 24.44% 22.37% 22.76% 22.92% 22.99% 18.37% 22.70% -
Total Cost 49,180 48,192 53,372 52,660 54,020 49,636 87,445 -31.93%
-
Net Worth 88,602 87,334 84,836 83,981 82,755 79,813 79,407 7.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,158 27 - - 20 -
Div Payout % - - 44.56% 0.30% - - 0.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 88,602 87,334 84,836 83,981 82,755 79,813 79,407 7.59%
NOSH 41,597 41,588 41,586 41,575 41,585 41,569 41,574 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.02% 18.00% 14.88% 15.00% 16.67% 17.15% 14.30% -
ROE 9.05% 12.11% 11.00% 11.06% 13.06% 12.88% 18.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 137.51 141.32 150.78 149.01 155.88 144.12 245.43 -32.10%
EPS 19.28 25.44 22.45 22.35 25.98 24.72 35.09 -32.99%
DPS 0.00 0.00 10.00 0.07 0.00 0.00 0.05 -
NAPS 2.13 2.10 2.04 2.02 1.99 1.92 1.91 7.56%
Adjusted Per Share Value based on latest NOSH - 41,538
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 137.57 141.35 150.81 148.99 155.90 144.09 245.40 -32.08%
EPS 19.29 25.44 22.45 22.34 25.98 24.71 35.09 -32.96%
DPS 0.00 0.00 10.00 0.07 0.00 0.00 0.05 -
NAPS 2.1309 2.1004 2.0403 2.0198 1.9903 1.9195 1.9098 7.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.70 1.55 1.40 1.40 1.15 1.15 1.00 -
P/RPS 1.24 1.10 0.93 0.94 0.74 0.80 0.41 109.55%
P/EPS 8.82 6.09 6.24 6.26 4.43 4.65 2.85 112.80%
EY 11.34 16.41 16.03 15.96 22.59 21.50 35.10 -53.01%
DY 0.00 0.00 7.14 0.05 0.00 0.00 0.05 -
P/NAPS 0.80 0.74 0.69 0.69 0.58 0.60 0.52 33.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 22/05/09 26/02/09 -
Price 1.78 1.60 1.47 1.44 1.26 1.02 0.80 -
P/RPS 1.29 1.13 0.97 0.97 0.81 0.71 0.33 148.77%
P/EPS 9.23 6.29 6.55 6.44 4.85 4.13 2.28 154.65%
EY 10.83 15.90 15.27 15.52 20.62 24.24 43.87 -60.74%
DY 0.00 0.00 6.80 0.05 0.00 0.00 0.06 -
P/NAPS 0.84 0.76 0.72 0.71 0.63 0.53 0.42 58.94%

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