[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.67%
YoY- -4.46%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 55,610 51,396 59,076 58,200 57,200 58,772 62,705 -7.71%
PBT 8,076 6,244 11,608 11,420 10,614 13,628 12,083 -23.61%
Tax -1,846 -1,412 -2,813 -2,544 -2,594 -3,048 -2,750 -23.39%
NP 6,230 4,832 8,795 8,876 8,020 10,580 9,333 -23.67%
-
NP to SH 6,230 4,832 8,795 8,876 8,020 10,580 9,333 -23.67%
-
Tax Rate 22.86% 22.61% 24.23% 22.28% 24.44% 22.37% 22.76% -
Total Cost 49,380 46,564 50,281 49,324 49,180 48,192 53,372 -5.06%
-
Net Worth 94,822 92,571 91,068 89,397 88,602 87,334 84,836 7.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 41 - - - 4,158 -
Div Payout % - - 0.47% - - - 44.56% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 94,822 92,571 91,068 89,397 88,602 87,334 84,836 7.72%
NOSH 41,588 41,512 41,584 41,580 41,597 41,588 41,586 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.20% 9.40% 14.89% 15.25% 14.02% 18.00% 14.88% -
ROE 6.57% 5.22% 9.66% 9.93% 9.05% 12.11% 11.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 133.71 123.81 142.06 139.97 137.51 141.32 150.78 -7.71%
EPS 14.98 11.64 21.15 21.35 19.28 25.44 22.45 -23.69%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 10.00 -
NAPS 2.28 2.23 2.19 2.15 2.13 2.10 2.04 7.71%
Adjusted Per Share Value based on latest NOSH - 41,554
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 133.74 123.61 142.08 139.97 137.57 141.35 150.81 -7.71%
EPS 14.98 11.62 21.15 21.35 19.29 25.44 22.45 -23.69%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 10.00 -
NAPS 2.2805 2.2264 2.1902 2.15 2.1309 2.1004 2.0403 7.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.86 1.89 1.60 1.80 1.70 1.55 1.40 -
P/RPS 1.39 1.53 1.13 1.29 1.24 1.10 0.93 30.82%
P/EPS 12.42 16.24 7.57 8.43 8.82 6.09 6.24 58.43%
EY 8.05 6.16 13.22 11.86 11.34 16.41 16.03 -36.90%
DY 0.00 0.00 0.06 0.00 0.00 0.00 7.14 -
P/NAPS 0.82 0.85 0.73 0.84 0.80 0.74 0.69 12.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 01/03/11 29/11/10 19/08/10 20/05/10 19/02/10 -
Price 1.45 1.85 1.71 1.79 1.78 1.60 1.47 -
P/RPS 1.08 1.49 1.20 1.28 1.29 1.13 0.97 7.44%
P/EPS 9.68 15.89 8.09 8.39 9.23 6.29 6.55 29.83%
EY 10.33 6.29 12.37 11.93 10.83 15.90 15.27 -22.99%
DY 0.00 0.00 0.06 0.00 0.00 0.00 6.80 -
P/NAPS 0.64 0.83 0.78 0.83 0.84 0.76 0.72 -7.57%

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