[LYSAGHT] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 257.39%
YoY- 7.76%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 22,425 25,460 21,841 20,094 11,923 13,964 15,499 27.89%
PBT 6,118 6,580 5,366 2,614 764 2,914 3,054 58.84%
Tax -1,524 -1,555 -1,288 -559 -189 -701 -655 75.49%
NP 4,594 5,025 4,078 2,055 575 2,213 2,399 54.14%
-
NP to SH 4,594 5,025 4,078 2,055 575 2,213 2,399 54.14%
-
Tax Rate 24.91% 23.63% 24.00% 21.38% 24.74% 24.06% 21.45% -
Total Cost 17,831 20,435 17,763 18,039 11,348 11,751 13,100 22.79%
-
Net Worth 107,692 103,148 98,128 98,128 95,633 95,231 93,132 10.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,991 - - - 4,158 - -
Div Payout % - 99.32% - - - 187.92% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 107,692 103,148 98,128 98,128 95,633 95,231 93,132 10.15%
NOSH 41,580 41,592 41,580 41,580 41,580 41,585 41,577 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.49% 19.74% 18.67% 10.23% 4.82% 15.85% 15.48% -
ROE 4.27% 4.87% 4.16% 2.09% 0.60% 2.32% 2.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.93 61.21 52.53 48.33 28.67 33.58 37.28 27.88%
EPS 11.05 12.09 9.81 4.94 1.38 5.32 5.77 54.15%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.59 2.48 2.36 2.36 2.30 2.29 2.24 10.15%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.93 61.23 52.53 48.33 28.67 33.58 37.28 27.88%
EPS 11.05 12.09 9.81 4.94 1.38 5.32 5.77 54.15%
DPS 0.00 12.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.59 2.4807 2.36 2.36 2.30 2.2903 2.2398 10.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.40 2.42 2.60 2.27 2.05 1.69 1.66 -
P/RPS 4.45 3.95 4.95 4.70 7.15 5.03 4.45 0.00%
P/EPS 21.72 20.03 26.51 45.93 148.24 31.76 28.77 -17.07%
EY 4.60 4.99 3.77 2.18 0.67 3.15 3.48 20.42%
DY 0.00 4.96 0.00 0.00 0.00 5.92 0.00 -
P/NAPS 0.93 0.98 1.10 0.96 0.89 0.74 0.74 16.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/05/13 02/04/13 22/11/12 26/07/12 24/05/12 27/02/12 18/11/11 -
Price 2.35 2.30 2.43 2.10 2.10 2.00 1.70 -
P/RPS 4.36 3.76 4.63 4.35 7.32 5.96 4.56 -2.94%
P/EPS 21.27 19.04 24.78 42.49 151.86 37.58 29.46 -19.50%
EY 4.70 5.25 4.04 2.35 0.66 2.66 3.39 24.31%
DY 0.00 5.22 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.91 0.93 1.03 0.89 0.91 0.87 0.76 12.74%

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