[LYSAGHT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.62%
YoY- 77.3%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 88,472 82,715 79,156 77,655 71,384 66,568 64,711 23.15%
PBT 13,994 11,273 11,526 10,481 8,811 7,706 7,099 57.15%
Tax -3,533 -3,184 -2,895 -2,797 -2,222 -1,946 -1,817 55.72%
NP 10,461 8,089 8,631 7,684 6,589 5,760 5,282 57.64%
-
NP to SH 10,461 8,089 8,631 7,684 6,589 5,760 5,282 57.64%
-
Tax Rate 25.25% 28.24% 25.12% 26.69% 25.22% 25.25% 25.60% -
Total Cost 78,011 74,626 70,525 69,971 64,795 60,808 59,429 19.86%
-
Net Worth 70,718 41,550 65,283 64,473 61,952 41,573 58,674 13.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 16 16 16 16 12 12 12 21.12%
Div Payout % 0.16% 0.21% 0.19% 0.22% 0.19% 0.22% 0.24% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 70,718 41,550 65,283 64,473 61,952 41,573 58,674 13.24%
NOSH 41,599 41,550 41,581 41,595 41,578 41,573 41,612 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.82% 9.78% 10.90% 9.90% 9.23% 8.65% 8.16% -
ROE 14.79% 19.47% 13.22% 11.92% 10.64% 13.86% 9.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 212.68 199.07 190.36 186.69 171.68 160.12 155.51 23.18%
EPS 25.15 19.47 20.76 18.47 15.85 13.86 12.69 57.71%
DPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.12%
NAPS 1.70 1.00 1.57 1.55 1.49 1.00 1.41 13.26%
Adjusted Per Share Value based on latest NOSH - 41,595
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 212.78 198.93 190.37 186.76 171.68 160.10 155.63 23.16%
EPS 25.16 19.45 20.76 18.48 15.85 13.85 12.70 57.67%
DPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.12%
NAPS 1.7008 0.9993 1.5701 1.5506 1.49 0.9998 1.4111 13.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.25 1.08 1.17 1.15 1.09 1.04 0.86 -
P/RPS 0.59 0.54 0.61 0.62 0.63 0.65 0.55 4.78%
P/EPS 4.97 5.55 5.64 6.23 6.88 7.51 6.78 -18.68%
EY 20.12 18.03 17.74 16.06 14.54 13.32 14.76 22.91%
DY 0.03 0.04 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.74 1.08 0.75 0.74 0.73 1.04 0.61 13.73%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 25/02/08 20/11/07 21/08/07 22/05/07 26/02/07 29/11/06 -
Price 1.05 1.04 1.26 1.03 1.14 1.14 0.98 -
P/RPS 0.49 0.52 0.66 0.55 0.66 0.71 0.63 -15.41%
P/EPS 4.18 5.34 6.07 5.58 7.19 8.23 7.72 -33.54%
EY 23.95 18.72 16.47 17.93 13.90 12.15 12.95 50.61%
DY 0.04 0.04 0.03 0.04 0.03 0.03 0.03 21.12%
P/NAPS 0.62 1.04 0.80 0.66 0.77 1.14 0.70 -7.76%

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