[LYSAGHT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 30.39%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 71,384 66,568 64,711 59,184 58,289 57,453 54,167 20.22%
PBT 8,811 7,706 7,099 5,689 4,581 4,989 4,323 60.82%
Tax -2,222 -1,946 -1,817 -1,355 -1,257 -1,452 -1,381 37.34%
NP 6,589 5,760 5,282 4,334 3,324 3,537 2,942 71.26%
-
NP to SH 6,589 5,760 5,282 4,334 3,324 3,537 2,942 71.26%
-
Tax Rate 25.22% 25.25% 25.60% 23.82% 27.44% 29.10% 31.95% -
Total Cost 64,795 60,808 59,429 54,850 54,965 53,916 51,225 16.97%
-
Net Worth 61,952 41,573 58,674 58,197 56,179 41,543 54,402 9.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 12 12 12 12 - - - -
Div Payout % 0.19% 0.22% 0.24% 0.29% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 61,952 41,573 58,674 58,197 56,179 41,543 54,402 9.05%
NOSH 41,578 41,573 41,612 41,569 41,506 41,543 41,681 -0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.23% 8.65% 8.16% 7.32% 5.70% 6.16% 5.43% -
ROE 10.64% 13.86% 9.00% 7.45% 5.92% 8.51% 5.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 171.68 160.12 155.51 142.37 140.43 138.30 129.95 20.42%
EPS 15.85 13.86 12.69 10.43 8.01 8.51 7.06 71.53%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.49 1.00 1.41 1.40 1.3535 1.00 1.3052 9.23%
Adjusted Per Share Value based on latest NOSH - 41,569
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 171.68 160.10 155.63 142.34 140.19 138.17 130.27 20.22%
EPS 15.85 13.85 12.70 10.42 7.99 8.51 7.08 71.21%
DPS 0.03 0.03 0.03 0.03 0.00 0.00 0.00 -
NAPS 1.49 0.9998 1.4111 1.3997 1.3511 0.9991 1.3084 9.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.09 1.04 0.86 0.85 0.87 0.75 0.79 -
P/RPS 0.63 0.65 0.55 0.60 0.62 0.54 0.61 2.17%
P/EPS 6.88 7.51 6.78 8.15 10.86 8.81 11.19 -27.71%
EY 14.54 13.32 14.76 12.27 9.20 11.35 8.93 38.44%
DY 0.03 0.03 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 0.73 1.04 0.61 0.61 0.64 0.75 0.61 12.73%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 29/11/06 22/08/06 18/05/06 21/02/06 22/11/05 -
Price 1.14 1.14 0.98 0.84 0.78 0.85 0.77 -
P/RPS 0.66 0.71 0.63 0.59 0.56 0.61 0.59 7.76%
P/EPS 7.19 8.23 7.72 8.06 9.74 9.98 10.91 -24.28%
EY 13.90 12.15 12.95 12.41 10.27 10.02 9.17 31.98%
DY 0.03 0.03 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 0.77 1.14 0.70 0.60 0.58 0.85 0.59 19.44%

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