[LYSAGHT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.04%
YoY- 106.33%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 54,073 52,541 54,609 59,185 64,308 62,862 57,227 -3.71%
PBT 6,214 7,056 8,503 9,702 10,119 9,458 6,596 -3.90%
Tax -1,873 -2,069 -2,442 -2,821 -2,796 -2,597 -1,939 -2.28%
NP 4,341 4,987 6,061 6,881 7,323 6,861 4,657 -4.58%
-
NP to SH 4,341 4,987 6,061 6,881 7,323 6,861 4,657 -4.58%
-
Tax Rate 30.14% 29.32% 28.72% 29.08% 27.63% 27.46% 29.40% -
Total Cost 49,732 47,554 48,548 52,304 56,985 56,001 52,570 -3.63%
-
Net Worth 54,705 54,038 53,078 52,168 50,961 49,663 47,454 9.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 832 832 832 832 -
Div Payout % - - - 12.09% 11.36% 12.13% 17.87% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 54,705 54,038 53,078 52,168 50,961 49,663 47,454 9.95%
NOSH 41,578 41,555 41,686 41,555 41,628 41,590 41,605 -0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.03% 9.49% 11.10% 11.63% 11.39% 10.91% 8.14% -
ROE 7.94% 9.23% 11.42% 13.19% 14.37% 13.81% 9.81% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 130.05 126.44 131.00 142.42 154.48 151.14 137.55 -3.67%
EPS 10.44 12.00 14.54 16.56 17.59 16.50 11.19 -4.52%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.3157 1.3004 1.2733 1.2554 1.2242 1.1941 1.1406 9.99%
Adjusted Per Share Value based on latest NOSH - 41,555
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 130.05 126.36 131.33 142.34 154.66 151.18 137.63 -3.70%
EPS 10.44 11.99 14.58 16.55 17.61 16.50 11.20 -4.58%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.3157 1.2996 1.2765 1.2547 1.2256 1.1944 1.1413 9.95%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 0.92 0.95 0.94 1.02 1.19 0.96 -
P/RPS 0.63 0.73 0.73 0.66 0.66 0.79 0.70 -6.78%
P/EPS 7.85 7.67 6.53 5.68 5.80 7.21 8.58 -5.76%
EY 12.73 13.04 15.30 17.62 17.25 13.86 11.66 6.03%
DY 0.00 0.00 0.00 2.13 1.96 1.68 2.08 -
P/NAPS 0.62 0.71 0.75 0.75 0.83 1.00 0.84 -18.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 29/04/05 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 -
Price 0.81 0.84 0.98 0.93 0.93 1.13 1.03 -
P/RPS 0.62 0.66 0.75 0.65 0.60 0.75 0.75 -11.92%
P/EPS 7.76 7.00 6.74 5.62 5.29 6.85 9.20 -10.73%
EY 12.89 14.29 14.84 17.80 18.92 14.60 10.87 12.04%
DY 0.00 0.00 0.00 2.15 2.15 1.77 1.94 -
P/NAPS 0.62 0.65 0.77 0.74 0.76 0.95 0.90 -22.01%

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