[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.24%
YoY- 40.43%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 75,648 51,893 23,458 82,715 61,238 40,772 17,701 162.65%
PBT 12,153 8,562 4,984 11,273 9,169 6,019 2,263 205.72%
Tax -3,199 -2,407 -874 -3,184 -2,328 -1,544 -525 232.51%
NP 8,954 6,155 4,110 8,089 6,841 4,475 1,738 197.40%
-
NP to SH 8,954 6,155 4,110 8,089 6,841 4,475 1,738 197.40%
-
Tax Rate 26.32% 28.11% 17.54% 28.24% 25.39% 25.65% 23.20% -
Total Cost 66,694 45,738 19,348 74,626 54,397 36,297 15,963 158.73%
-
Net Worth 73,611 73,194 70,718 66,528 65,291 64,463 61,952 12.14%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 20 20 - - - 16 - -
Div Payout % 0.23% 0.34% - - - 0.37% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 73,611 73,194 70,718 66,528 65,291 64,463 61,952 12.14%
NOSH 41,588 41,587 41,599 41,580 41,586 41,589 41,578 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.84% 11.86% 17.52% 9.78% 11.17% 10.98% 9.82% -
ROE 12.16% 8.41% 5.81% 12.16% 10.48% 6.94% 2.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 181.90 124.78 56.39 198.93 147.25 98.04 42.57 162.62%
EPS 21.53 14.80 9.88 19.45 16.45 10.76 4.18 197.35%
DPS 0.05 0.05 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.77 1.76 1.70 1.60 1.57 1.55 1.49 12.12%
Adjusted Per Share Value based on latest NOSH - 41,550
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 181.93 124.80 56.42 198.93 147.28 98.06 42.57 162.65%
EPS 21.53 14.80 9.88 19.45 16.45 10.76 4.18 197.35%
DPS 0.05 0.05 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.7704 1.7603 1.7008 1.60 1.5703 1.5503 1.49 12.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 0.94 1.25 1.08 1.17 1.15 1.09 -
P/RPS 0.47 0.75 2.22 0.54 0.79 1.17 2.56 -67.59%
P/EPS 3.95 6.35 12.65 5.55 7.11 10.69 26.08 -71.48%
EY 25.33 15.74 7.90 18.01 14.06 9.36 3.83 251.12%
DY 0.06 0.05 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.48 0.53 0.74 0.68 0.75 0.74 0.73 -24.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 20/05/08 25/02/08 20/11/07 21/08/07 22/05/07 -
Price 1.00 1.18 1.05 1.04 1.26 1.03 1.14 -
P/RPS 0.55 0.95 1.86 0.52 0.86 1.05 2.68 -65.10%
P/EPS 4.64 7.97 10.63 5.35 7.66 9.57 27.27 -69.19%
EY 21.53 12.54 9.41 18.71 13.06 10.45 3.67 224.22%
DY 0.05 0.04 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.56 0.67 0.62 0.65 0.80 0.66 0.77 -19.08%

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