[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.39%
YoY- -37.49%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,705 46,463 32,412 14,978 102,037 75,648 51,893 13.40%
PBT 12,083 9,040 7,015 3,147 18,878 12,153 8,562 25.73%
Tax -2,750 -2,072 -1,613 -578 -4,286 -3,199 -2,407 9.26%
NP 9,333 6,968 5,402 2,569 14,592 8,954 6,155 31.88%
-
NP to SH 9,333 6,968 5,402 2,569 14,592 8,954 6,155 31.88%
-
Tax Rate 22.76% 22.92% 22.99% 18.37% 22.70% 26.32% 28.11% -
Total Cost 53,372 39,495 27,010 12,409 87,445 66,694 45,738 10.80%
-
Net Worth 84,836 83,981 82,755 79,813 79,407 73,611 73,194 10.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,158 20 - - 20 20 20 3375.47%
Div Payout % 44.56% 0.30% - - 0.14% 0.23% 0.34% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 84,836 83,981 82,755 79,813 79,407 73,611 73,194 10.31%
NOSH 41,586 41,575 41,585 41,569 41,574 41,588 41,587 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.88% 15.00% 16.67% 17.15% 14.30% 11.84% 11.86% -
ROE 11.00% 8.30% 6.53% 3.22% 18.38% 12.16% 8.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.78 111.76 77.94 36.03 245.43 181.90 124.78 13.40%
EPS 22.45 16.76 12.99 6.18 35.09 21.53 14.80 31.91%
DPS 10.00 0.05 0.00 0.00 0.05 0.05 0.05 3287.10%
NAPS 2.04 2.02 1.99 1.92 1.91 1.77 1.76 10.31%
Adjusted Per Share Value based on latest NOSH - 41,569
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.81 111.74 77.95 36.02 245.40 181.93 124.80 13.41%
EPS 22.45 16.76 12.99 6.18 35.09 21.53 14.80 31.91%
DPS 10.00 0.05 0.00 0.00 0.05 0.05 0.05 3287.10%
NAPS 2.0403 2.0198 1.9903 1.9195 1.9098 1.7704 1.7603 10.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 1.40 1.15 1.15 1.00 0.85 0.94 -
P/RPS 0.93 1.25 1.48 3.19 0.41 0.47 0.75 15.37%
P/EPS 6.24 8.35 8.85 18.61 2.85 3.95 6.35 -1.15%
EY 16.03 11.97 11.30 5.37 35.10 25.33 15.74 1.22%
DY 7.14 0.04 0.00 0.00 0.05 0.06 0.05 2607.45%
P/NAPS 0.69 0.69 0.58 0.60 0.52 0.48 0.53 19.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 19/11/09 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 -
Price 1.47 1.44 1.26 1.02 0.80 1.00 1.18 -
P/RPS 0.97 1.29 1.62 2.83 0.33 0.55 0.95 1.39%
P/EPS 6.55 8.59 9.70 16.50 2.28 4.64 7.97 -12.23%
EY 15.27 11.64 10.31 6.06 43.87 21.53 12.54 13.99%
DY 6.80 0.03 0.00 0.00 0.06 0.05 0.04 2940.20%
P/NAPS 0.72 0.71 0.63 0.53 0.42 0.56 0.67 4.90%

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