[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.8%
YoY- -18.98%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 66,568 64,866 59,370 51,540 57,453 55,189 55,908 12.30%
PBT 7,706 7,132 6,488 4,632 4,989 4,318 5,088 31.78%
Tax -1,946 -1,838 -1,386 -996 -1,452 -1,352 -1,580 14.85%
NP 5,760 5,293 5,102 3,636 3,537 2,966 3,508 39.05%
-
NP to SH 5,760 5,293 5,102 3,636 3,537 2,966 3,508 39.05%
-
Tax Rate 25.25% 25.77% 21.36% 21.50% 29.10% 31.31% 31.05% -
Total Cost 60,808 59,573 54,268 47,904 53,916 52,222 52,400 10.39%
-
Net Worth 60,278 58,614 58,166 56,179 55,753 54,257 54,685 6.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 60,278 58,614 58,166 56,179 55,753 54,257 54,685 6.68%
NOSH 41,571 41,570 41,547 41,506 41,607 41,570 41,563 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.65% 8.16% 8.59% 7.05% 6.16% 5.38% 6.27% -
ROE 9.56% 9.03% 8.77% 6.47% 6.34% 5.47% 6.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 160.13 156.04 142.90 124.17 138.08 132.76 134.51 12.28%
EPS 13.85 12.73 12.28 8.76 8.51 7.13 8.44 38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.40 1.3535 1.34 1.3052 1.3157 6.67%
Adjusted Per Share Value based on latest NOSH - 41,506
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 160.10 156.00 142.78 123.95 138.17 132.73 134.46 12.30%
EPS 13.85 12.73 12.27 8.74 8.51 7.13 8.44 38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4497 1.4097 1.3989 1.3511 1.3409 1.3049 1.3152 6.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 0.86 0.85 0.87 0.75 0.79 0.82 -
P/RPS 0.65 0.55 0.59 0.70 0.54 0.60 0.61 4.31%
P/EPS 7.51 6.75 6.92 9.93 8.82 11.07 9.72 -15.75%
EY 13.32 14.81 14.45 10.07 11.33 9.03 10.29 18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.61 0.64 0.56 0.61 0.62 10.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 22/08/06 18/05/06 21/02/06 22/11/05 18/08/05 -
Price 1.14 0.98 0.84 0.78 0.85 0.77 0.81 -
P/RPS 0.71 0.63 0.59 0.63 0.62 0.58 0.60 11.84%
P/EPS 8.23 7.70 6.84 8.90 10.00 10.79 9.60 -9.73%
EY 12.15 12.99 14.62 11.23 10.00 9.27 10.42 10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.60 0.58 0.63 0.59 0.62 17.48%

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