[LYSAGHT] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 393.68%
YoY- 42.58%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 62,862 57,227 49,295 40,347 35,922 34,586 32,313 55.77%
PBT 9,458 6,596 4,560 2,104 747 932 878 387.05%
Tax -2,597 -1,939 -1,225 -855 -494 -478 -332 293.56%
NP 6,861 4,657 3,335 1,249 253 454 546 439.66%
-
NP to SH 6,861 4,657 3,335 1,249 253 454 546 439.66%
-
Tax Rate 27.46% 29.40% 26.86% 40.64% 66.13% 51.29% 37.81% -
Total Cost 56,001 52,570 45,960 39,098 35,669 34,132 31,767 45.88%
-
Net Worth 49,663 47,454 45,820 44,130 41,616 41,228 43,350 9.47%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 832 832 - - - - - -
Div Payout % 12.13% 17.87% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 49,663 47,454 45,820 44,130 41,616 41,228 43,350 9.47%
NOSH 41,590 41,605 41,582 41,632 40,000 41,228 41,851 -0.41%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.91% 8.14% 6.77% 3.10% 0.70% 1.31% 1.69% -
ROE 13.81% 9.81% 7.28% 2.83% 0.61% 1.10% 1.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 151.14 137.55 118.55 96.91 89.81 83.89 77.21 56.42%
EPS 16.50 11.19 8.02 3.00 0.63 1.10 1.30 443.27%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1941 1.1406 1.1019 1.06 1.0404 1.00 1.0358 9.93%
Adjusted Per Share Value based on latest NOSH - 41,632
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 151.18 137.63 118.55 97.03 86.39 83.18 77.71 55.77%
EPS 16.50 11.20 8.02 3.00 0.61 1.09 1.31 440.51%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1944 1.1413 1.102 1.0613 1.0009 0.9915 1.0426 9.47%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.19 0.96 1.01 0.90 0.75 0.80 0.86 -
P/RPS 0.79 0.70 0.85 0.93 0.84 0.95 1.11 -20.26%
P/EPS 7.21 8.58 12.59 30.00 118.58 72.65 65.92 -77.09%
EY 13.86 11.66 7.94 3.33 0.84 1.38 1.52 335.87%
DY 1.68 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.92 0.85 0.72 0.80 0.83 13.21%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/04/04 19/02/04 21/11/03 28/08/03 22/05/03 28/02/03 27/11/02 -
Price 1.13 1.03 0.95 0.99 0.79 0.76 0.82 -
P/RPS 0.75 0.75 0.80 1.02 0.88 0.91 1.06 -20.58%
P/EPS 6.85 9.20 11.85 33.00 124.90 69.02 62.85 -77.15%
EY 14.60 10.87 8.44 3.03 0.80 1.45 1.59 337.90%
DY 1.77 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 0.86 0.93 0.76 0.76 0.79 13.07%

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