[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 103.24%
YoY- 136.48%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 102,037 100,864 103,786 93,832 82,715 81,650 81,544 16.04%
PBT 18,878 16,204 17,124 19,936 11,273 12,225 12,038 34.79%
Tax -4,286 -4,265 -4,814 -3,496 -3,184 -3,104 -3,088 24.30%
NP 14,592 11,938 12,310 16,440 8,089 9,121 8,950 38.31%
-
NP to SH 14,592 11,938 12,310 16,440 8,089 9,121 8,950 38.31%
-
Tax Rate 22.70% 26.32% 28.11% 17.54% 28.24% 25.39% 25.65% -
Total Cost 87,445 88,925 91,476 77,392 74,626 72,529 72,594 13.14%
-
Net Worth 79,407 73,611 73,194 70,718 66,528 65,290 64,463 14.83%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20 27 41 - - - 33 -28.27%
Div Payout % 0.14% 0.23% 0.34% - - - 0.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 79,407 73,611 73,194 70,718 66,528 65,290 64,463 14.83%
NOSH 41,574 41,588 41,587 41,599 41,580 41,586 41,589 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.30% 11.84% 11.86% 17.52% 9.78% 11.17% 10.98% -
ROE 18.38% 16.22% 16.82% 23.25% 12.16% 13.97% 13.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 245.43 242.53 249.56 225.56 198.93 196.34 196.07 16.06%
EPS 35.09 28.71 29.60 39.52 19.45 21.93 21.52 38.33%
DPS 0.05 0.07 0.10 0.00 0.00 0.00 0.08 -26.79%
NAPS 1.91 1.77 1.76 1.70 1.60 1.57 1.55 14.86%
Adjusted Per Share Value based on latest NOSH - 41,599
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 245.40 242.58 249.61 225.67 198.93 196.37 196.11 16.04%
EPS 35.09 28.71 29.61 39.54 19.45 21.94 21.52 38.33%
DPS 0.05 0.07 0.10 0.00 0.00 0.00 0.08 -26.79%
NAPS 1.9098 1.7704 1.7603 1.7008 1.60 1.5703 1.5503 14.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.00 0.85 0.94 1.25 1.08 1.17 1.15 -
P/RPS 0.41 0.35 0.38 0.55 0.54 0.60 0.59 -21.45%
P/EPS 2.85 2.96 3.18 3.16 5.55 5.33 5.34 -34.07%
EY 35.10 33.77 31.49 31.62 18.01 18.75 18.71 51.81%
DY 0.05 0.08 0.11 0.00 0.00 0.00 0.07 -20.01%
P/NAPS 0.52 0.48 0.53 0.74 0.68 0.75 0.74 -20.87%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 21/11/08 28/08/08 20/05/08 25/02/08 20/11/07 21/08/07 -
Price 0.80 1.00 1.18 1.05 1.04 1.26 1.03 -
P/RPS 0.33 0.41 0.47 0.47 0.52 0.64 0.53 -26.97%
P/EPS 2.28 3.48 3.99 2.66 5.35 5.74 4.79 -38.89%
EY 43.87 28.71 25.08 37.64 18.71 17.41 20.89 63.62%
DY 0.06 0.07 0.08 0.00 0.00 0.00 0.08 -17.37%
P/NAPS 0.42 0.56 0.67 0.62 0.65 0.80 0.66 -25.91%

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