[LYSAGHT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.22%
YoY- 80.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 61,950 64,824 59,912 102,037 100,864 103,786 93,832 -24.15%
PBT 12,053 14,030 12,588 18,878 16,204 17,124 19,936 -28.47%
Tax -2,762 -3,226 -2,312 -4,286 -4,265 -4,814 -3,496 -14.52%
NP 9,290 10,804 10,276 14,592 11,938 12,310 16,440 -31.62%
-
NP to SH 9,290 10,804 10,276 14,592 11,938 12,310 16,440 -31.62%
-
Tax Rate 22.92% 22.99% 18.37% 22.70% 26.32% 28.11% 17.54% -
Total Cost 52,660 54,020 49,636 87,445 88,925 91,476 77,392 -22.62%
-
Net Worth 83,981 82,755 79,813 79,407 73,611 73,194 70,718 12.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 27 - - 20 27 41 - -
Div Payout % 0.30% - - 0.14% 0.23% 0.34% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 83,981 82,755 79,813 79,407 73,611 73,194 70,718 12.13%
NOSH 41,575 41,585 41,569 41,574 41,588 41,587 41,599 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.00% 16.67% 17.15% 14.30% 11.84% 11.86% 17.52% -
ROE 11.06% 13.06% 12.88% 18.38% 16.22% 16.82% 23.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.01 155.88 144.12 245.43 242.53 249.56 225.56 -24.12%
EPS 22.35 25.98 24.72 35.09 28.71 29.60 39.52 -31.58%
DPS 0.07 0.00 0.00 0.05 0.07 0.10 0.00 -
NAPS 2.02 1.99 1.92 1.91 1.77 1.76 1.70 12.17%
Adjusted Per Share Value based on latest NOSH - 41,584
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 148.99 155.90 144.09 245.40 242.58 249.61 225.67 -24.15%
EPS 22.34 25.98 24.71 35.09 28.71 29.61 39.54 -31.63%
DPS 0.07 0.00 0.00 0.05 0.07 0.10 0.00 -
NAPS 2.0198 1.9903 1.9195 1.9098 1.7704 1.7603 1.7008 12.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.15 1.15 1.00 0.85 0.94 1.25 -
P/RPS 0.94 0.74 0.80 0.41 0.35 0.38 0.55 42.90%
P/EPS 6.26 4.43 4.65 2.85 2.96 3.18 3.16 57.66%
EY 15.96 22.59 21.50 35.10 33.77 31.49 31.62 -36.57%
DY 0.05 0.00 0.00 0.05 0.08 0.11 0.00 -
P/NAPS 0.69 0.58 0.60 0.52 0.48 0.53 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 20/05/08 -
Price 1.44 1.26 1.02 0.80 1.00 1.18 1.05 -
P/RPS 0.97 0.81 0.71 0.33 0.41 0.47 0.47 62.02%
P/EPS 6.44 4.85 4.13 2.28 3.48 3.99 2.66 80.20%
EY 15.52 20.62 24.24 43.87 28.71 25.08 37.64 -44.57%
DY 0.05 0.00 0.00 0.06 0.07 0.08 0.00 -
P/NAPS 0.71 0.63 0.53 0.42 0.56 0.67 0.62 9.44%

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