[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 62.97%
YoY- 80.39%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 46,463 32,412 14,978 102,037 75,648 51,893 23,458 57.65%
PBT 9,040 7,015 3,147 18,878 12,153 8,562 4,984 48.67%
Tax -2,072 -1,613 -578 -4,286 -3,199 -2,407 -874 77.70%
NP 6,968 5,402 2,569 14,592 8,954 6,155 4,110 42.13%
-
NP to SH 6,968 5,402 2,569 14,592 8,954 6,155 4,110 42.13%
-
Tax Rate 22.92% 22.99% 18.37% 22.70% 26.32% 28.11% 17.54% -
Total Cost 39,495 27,010 12,409 87,445 66,694 45,738 19,348 60.84%
-
Net Worth 83,981 82,755 79,813 79,407 73,611 73,194 70,718 12.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20 - - 20 20 20 - -
Div Payout % 0.30% - - 0.14% 0.23% 0.34% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 83,981 82,755 79,813 79,407 73,611 73,194 70,718 12.13%
NOSH 41,575 41,585 41,569 41,574 41,588 41,587 41,599 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.00% 16.67% 17.15% 14.30% 11.84% 11.86% 17.52% -
ROE 8.30% 6.53% 3.22% 18.38% 12.16% 8.41% 5.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 111.76 77.94 36.03 245.43 181.90 124.78 56.39 57.71%
EPS 16.76 12.99 6.18 35.09 21.53 14.80 9.88 42.19%
DPS 0.05 0.00 0.00 0.05 0.05 0.05 0.00 -
NAPS 2.02 1.99 1.92 1.91 1.77 1.76 1.70 12.17%
Adjusted Per Share Value based on latest NOSH - 41,584
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 111.74 77.95 36.02 245.40 181.93 124.80 56.42 57.64%
EPS 16.76 12.99 6.18 35.09 21.53 14.80 9.88 42.19%
DPS 0.05 0.00 0.00 0.05 0.05 0.05 0.00 -
NAPS 2.0198 1.9903 1.9195 1.9098 1.7704 1.7603 1.7008 12.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.15 1.15 1.00 0.85 0.94 1.25 -
P/RPS 1.25 1.48 3.19 0.41 0.47 0.75 2.22 -31.78%
P/EPS 8.35 8.85 18.61 2.85 3.95 6.35 12.65 -24.17%
EY 11.97 11.30 5.37 35.10 25.33 15.74 7.90 31.88%
DY 0.04 0.00 0.00 0.05 0.06 0.05 0.00 -
P/NAPS 0.69 0.58 0.60 0.52 0.48 0.53 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 20/05/08 -
Price 1.44 1.26 1.02 0.80 1.00 1.18 1.05 -
P/RPS 1.29 1.62 2.83 0.33 0.55 0.95 1.86 -21.63%
P/EPS 8.59 9.70 16.50 2.28 4.64 7.97 10.63 -13.23%
EY 11.64 10.31 6.06 43.87 21.53 12.54 9.41 15.21%
DY 0.03 0.00 0.00 0.06 0.05 0.04 0.00 -
P/NAPS 0.71 0.63 0.53 0.42 0.56 0.67 0.62 9.44%

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