[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.94%
YoY- -36.04%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,650 28,600 14,693 62,705 46,463 32,412 14,978 103.89%
PBT 8,565 5,307 3,407 12,083 9,040 7,015 3,147 94.81%
Tax -1,908 -1,297 -762 -2,750 -2,072 -1,613 -578 121.53%
NP 6,657 4,010 2,645 9,333 6,968 5,402 2,569 88.54%
-
NP to SH 6,657 4,010 2,645 9,333 6,968 5,402 2,569 88.54%
-
Tax Rate 22.28% 24.44% 22.37% 22.76% 22.92% 22.99% 18.37% -
Total Cost 36,993 24,590 12,048 53,372 39,495 27,010 12,409 106.99%
-
Net Worth 89,397 88,602 87,334 84,836 83,981 82,755 79,813 7.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,158 20 - - -
Div Payout % - - - 44.56% 0.30% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,397 88,602 87,334 84,836 83,981 82,755 79,813 7.84%
NOSH 41,580 41,597 41,588 41,586 41,575 41,585 41,569 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.25% 14.02% 18.00% 14.88% 15.00% 16.67% 17.15% -
ROE 7.45% 4.53% 3.03% 11.00% 8.30% 6.53% 3.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 104.98 68.75 35.33 150.78 111.76 77.94 36.03 103.86%
EPS 16.01 9.64 6.36 22.45 16.76 12.99 6.18 88.51%
DPS 0.00 0.00 0.00 10.00 0.05 0.00 0.00 -
NAPS 2.15 2.13 2.10 2.04 2.02 1.99 1.92 7.82%
Adjusted Per Share Value based on latest NOSH - 41,618
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 104.98 68.78 35.34 150.81 111.74 77.95 36.02 103.90%
EPS 16.01 9.64 6.36 22.45 16.76 12.99 6.18 88.51%
DPS 0.00 0.00 0.00 10.00 0.05 0.00 0.00 -
NAPS 2.15 2.1309 2.1004 2.0403 2.0198 1.9903 1.9195 7.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 1.70 1.55 1.40 1.40 1.15 1.15 -
P/RPS 1.71 2.47 4.39 0.93 1.25 1.48 3.19 -33.98%
P/EPS 11.24 17.63 24.37 6.24 8.35 8.85 18.61 -28.52%
EY 8.89 5.67 4.10 16.03 11.97 11.30 5.37 39.90%
DY 0.00 0.00 0.00 7.14 0.04 0.00 0.00 -
P/NAPS 0.84 0.80 0.74 0.69 0.69 0.58 0.60 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 22/05/09 -
Price 1.79 1.78 1.60 1.47 1.44 1.26 1.02 -
P/RPS 1.71 2.59 4.53 0.97 1.29 1.62 2.83 -28.50%
P/EPS 11.18 18.46 25.16 6.55 8.59 9.70 16.50 -22.83%
EY 8.94 5.42 3.98 15.27 11.64 10.31 6.06 29.56%
DY 0.00 0.00 0.00 6.80 0.03 0.00 0.00 -
P/NAPS 0.83 0.84 0.76 0.72 0.71 0.63 0.53 34.81%

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