[LYSAGHT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.87%
YoY- 79.54%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 77,655 71,384 66,568 64,711 59,184 58,289 57,453 22.31%
PBT 10,481 8,811 7,706 7,099 5,689 4,581 4,989 64.25%
Tax -2,797 -2,222 -1,946 -1,817 -1,355 -1,257 -1,452 55.00%
NP 7,684 6,589 5,760 5,282 4,334 3,324 3,537 67.97%
-
NP to SH 7,684 6,589 5,760 5,282 4,334 3,324 3,537 67.97%
-
Tax Rate 26.69% 25.22% 25.25% 25.60% 23.82% 27.44% 29.10% -
Total Cost 69,971 64,795 60,808 59,429 54,850 54,965 53,916 19.03%
-
Net Worth 64,473 61,952 41,573 58,674 58,197 56,179 41,543 34.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16 12 12 12 12 - - -
Div Payout % 0.22% 0.19% 0.22% 0.24% 0.29% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,473 61,952 41,573 58,674 58,197 56,179 41,543 34.15%
NOSH 41,595 41,578 41,573 41,612 41,569 41,506 41,543 0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.90% 9.23% 8.65% 8.16% 7.32% 5.70% 6.16% -
ROE 11.92% 10.64% 13.86% 9.00% 7.45% 5.92% 8.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 186.69 171.68 160.12 155.51 142.37 140.43 138.30 22.20%
EPS 18.47 15.85 13.86 12.69 10.43 8.01 8.51 67.87%
DPS 0.04 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.55 1.49 1.00 1.41 1.40 1.3535 1.00 34.04%
Adjusted Per Share Value based on latest NOSH - 41,612
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 186.76 171.68 160.10 155.63 142.34 140.19 138.17 22.31%
EPS 18.48 15.85 13.85 12.70 10.42 7.99 8.51 67.93%
DPS 0.04 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 1.5506 1.49 0.9998 1.4111 1.3997 1.3511 0.9991 34.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 1.09 1.04 0.86 0.85 0.87 0.75 -
P/RPS 0.62 0.63 0.65 0.55 0.60 0.62 0.54 9.67%
P/EPS 6.23 6.88 7.51 6.78 8.15 10.86 8.81 -20.67%
EY 16.06 14.54 13.32 14.76 12.27 9.20 11.35 26.11%
DY 0.03 0.03 0.03 0.03 0.04 0.00 0.00 -
P/NAPS 0.74 0.73 1.04 0.61 0.61 0.64 0.75 -0.89%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 26/02/07 29/11/06 22/08/06 18/05/06 21/02/06 -
Price 1.03 1.14 1.14 0.98 0.84 0.78 0.85 -
P/RPS 0.55 0.66 0.71 0.63 0.59 0.56 0.61 -6.68%
P/EPS 5.58 7.19 8.23 7.72 8.06 9.74 9.98 -32.20%
EY 17.93 13.90 12.15 12.95 12.41 10.27 10.02 47.54%
DY 0.04 0.03 0.03 0.03 0.04 0.00 0.00 -
P/NAPS 0.66 0.77 1.14 0.70 0.60 0.58 0.85 -15.55%

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