[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -86.26%
YoY- -54.33%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 57,268 43,304 27,805 12,849 59,076 43,650 28,600 58.66%
PBT 10,006 7,092 4,038 1,561 11,608 8,565 5,307 52.44%
Tax -2,279 -1,578 -923 -353 -2,813 -1,908 -1,297 45.46%
NP 7,727 5,514 3,115 1,208 8,795 6,657 4,010 54.66%
-
NP to SH 7,727 5,514 3,115 1,208 8,795 6,657 4,010 54.66%
-
Tax Rate 22.78% 22.25% 22.86% 22.61% 24.23% 22.28% 24.44% -
Total Cost 49,541 37,790 24,690 11,641 50,281 36,993 24,590 59.31%
-
Net Worth 95,227 93,147 94,822 92,571 91,068 89,397 88,602 4.91%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,158 - - - 41 - - -
Div Payout % 53.82% - - - 0.47% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 95,227 93,147 94,822 92,571 91,068 89,397 88,602 4.91%
NOSH 41,584 41,583 41,588 41,512 41,584 41,580 41,597 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.49% 12.73% 11.20% 9.40% 14.89% 15.25% 14.02% -
ROE 8.11% 5.92% 3.29% 1.30% 9.66% 7.45% 4.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.72 104.14 66.86 30.95 142.06 104.98 68.75 58.70%
EPS 18.58 13.26 7.49 2.91 21.15 16.01 9.64 54.68%
DPS 10.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 2.29 2.24 2.28 2.23 2.19 2.15 2.13 4.93%
Adjusted Per Share Value based on latest NOSH - 41,512
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.73 104.15 66.87 30.90 142.08 104.98 68.78 58.67%
EPS 18.58 13.26 7.49 2.91 21.15 16.01 9.64 54.68%
DPS 10.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 2.2902 2.2402 2.2805 2.2264 2.1902 2.15 2.1309 4.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.69 1.66 1.86 1.89 1.60 1.80 1.70 -
P/RPS 1.23 1.59 2.78 6.11 1.13 1.71 2.47 -37.09%
P/EPS 9.10 12.52 24.83 64.95 7.57 11.24 17.63 -35.57%
EY 11.00 7.99 4.03 1.54 13.22 8.89 5.67 55.36%
DY 5.92 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.74 0.74 0.82 0.85 0.73 0.84 0.80 -5.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 25/08/11 26/05/11 01/03/11 29/11/10 19/08/10 -
Price 2.00 1.70 1.45 1.85 1.71 1.79 1.78 -
P/RPS 1.45 1.63 2.17 5.98 1.20 1.71 2.59 -32.00%
P/EPS 10.76 12.82 19.36 63.57 8.09 11.18 18.46 -30.15%
EY 9.29 7.80 5.17 1.57 12.37 8.94 5.42 43.08%
DY 5.00 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.87 0.76 0.64 0.83 0.78 0.83 0.84 2.36%

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