[LYSAGHT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 28.99%
YoY- -22.18%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 28,600 14,693 62,705 46,463 32,412 14,978 102,037 -57.27%
PBT 5,307 3,407 12,083 9,040 7,015 3,147 18,878 -57.18%
Tax -1,297 -762 -2,750 -2,072 -1,613 -578 -4,286 -55.02%
NP 4,010 2,645 9,333 6,968 5,402 2,569 14,592 -57.83%
-
NP to SH 4,010 2,645 9,333 6,968 5,402 2,569 14,592 -57.83%
-
Tax Rate 24.44% 22.37% 22.76% 22.92% 22.99% 18.37% 22.70% -
Total Cost 24,590 12,048 53,372 39,495 27,010 12,409 87,445 -57.17%
-
Net Worth 88,602 87,334 84,836 83,981 82,755 79,813 79,407 7.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,158 20 - - 20 -
Div Payout % - - 44.56% 0.30% - - 0.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 88,602 87,334 84,836 83,981 82,755 79,813 79,407 7.59%
NOSH 41,597 41,588 41,586 41,575 41,585 41,569 41,574 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.02% 18.00% 14.88% 15.00% 16.67% 17.15% 14.30% -
ROE 4.53% 3.03% 11.00% 8.30% 6.53% 3.22% 18.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.75 35.33 150.78 111.76 77.94 36.03 245.43 -57.28%
EPS 9.64 6.36 22.45 16.76 12.99 6.18 35.09 -57.83%
DPS 0.00 0.00 10.00 0.05 0.00 0.00 0.05 -
NAPS 2.13 2.10 2.04 2.02 1.99 1.92 1.91 7.56%
Adjusted Per Share Value based on latest NOSH - 41,538
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.78 35.34 150.81 111.74 77.95 36.02 245.40 -57.27%
EPS 9.64 6.36 22.45 16.76 12.99 6.18 35.09 -57.83%
DPS 0.00 0.00 10.00 0.05 0.00 0.00 0.05 -
NAPS 2.1309 2.1004 2.0403 2.0198 1.9903 1.9195 1.9098 7.59%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.70 1.55 1.40 1.40 1.15 1.15 1.00 -
P/RPS 2.47 4.39 0.93 1.25 1.48 3.19 0.41 232.17%
P/EPS 17.63 24.37 6.24 8.35 8.85 18.61 2.85 238.10%
EY 5.67 4.10 16.03 11.97 11.30 5.37 35.10 -70.43%
DY 0.00 0.00 7.14 0.04 0.00 0.00 0.05 -
P/NAPS 0.80 0.74 0.69 0.69 0.58 0.60 0.52 33.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 22/05/09 26/02/09 -
Price 1.78 1.60 1.47 1.44 1.26 1.02 0.80 -
P/RPS 2.59 4.53 0.97 1.29 1.62 2.83 0.33 296.42%
P/EPS 18.46 25.16 6.55 8.59 9.70 16.50 2.28 304.75%
EY 5.42 3.98 15.27 11.64 10.31 6.06 43.87 -75.28%
DY 0.00 0.00 6.80 0.03 0.00 0.00 0.06 -
P/NAPS 0.84 0.76 0.72 0.71 0.63 0.53 0.42 58.94%

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