[LYSAGHT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.46%
YoY- -36.04%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 58,200 57,200 58,772 62,705 61,950 64,824 59,912 -1.91%
PBT 11,420 10,614 13,628 12,083 12,053 14,030 12,588 -6.28%
Tax -2,544 -2,594 -3,048 -2,750 -2,762 -3,226 -2,312 6.57%
NP 8,876 8,020 10,580 9,333 9,290 10,804 10,276 -9.29%
-
NP to SH 8,876 8,020 10,580 9,333 9,290 10,804 10,276 -9.29%
-
Tax Rate 22.28% 24.44% 22.37% 22.76% 22.92% 22.99% 18.37% -
Total Cost 49,324 49,180 48,192 53,372 52,660 54,020 49,636 -0.41%
-
Net Worth 89,397 88,602 87,334 84,836 83,981 82,755 79,813 7.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,158 27 - - -
Div Payout % - - - 44.56% 0.30% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,397 88,602 87,334 84,836 83,981 82,755 79,813 7.84%
NOSH 41,580 41,597 41,588 41,586 41,575 41,585 41,569 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.25% 14.02% 18.00% 14.88% 15.00% 16.67% 17.15% -
ROE 9.93% 9.05% 12.11% 11.00% 11.06% 13.06% 12.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 139.97 137.51 141.32 150.78 149.01 155.88 144.12 -1.92%
EPS 21.35 19.28 25.44 22.45 22.35 25.98 24.72 -9.30%
DPS 0.00 0.00 0.00 10.00 0.07 0.00 0.00 -
NAPS 2.15 2.13 2.10 2.04 2.02 1.99 1.92 7.82%
Adjusted Per Share Value based on latest NOSH - 41,618
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 139.97 137.57 141.35 150.81 148.99 155.90 144.09 -1.91%
EPS 21.35 19.29 25.44 22.45 22.34 25.98 24.71 -9.27%
DPS 0.00 0.00 0.00 10.00 0.07 0.00 0.00 -
NAPS 2.15 2.1309 2.1004 2.0403 2.0198 1.9903 1.9195 7.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 1.70 1.55 1.40 1.40 1.15 1.15 -
P/RPS 1.29 1.24 1.10 0.93 0.94 0.74 0.80 37.46%
P/EPS 8.43 8.82 6.09 6.24 6.26 4.43 4.65 48.62%
EY 11.86 11.34 16.41 16.03 15.96 22.59 21.50 -32.71%
DY 0.00 0.00 0.00 7.14 0.05 0.00 0.00 -
P/NAPS 0.84 0.80 0.74 0.69 0.69 0.58 0.60 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 22/05/09 -
Price 1.79 1.78 1.60 1.47 1.44 1.26 1.02 -
P/RPS 1.28 1.29 1.13 0.97 0.97 0.81 0.71 48.07%
P/EPS 8.39 9.23 6.29 6.55 6.44 4.85 4.13 60.33%
EY 11.93 10.83 15.90 15.27 15.52 20.62 24.24 -37.63%
DY 0.00 0.00 0.00 6.80 0.05 0.00 0.00 -
P/NAPS 0.83 0.84 0.76 0.72 0.71 0.63 0.53 34.81%

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