[LYSAGHT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.43%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 82,556 93,557 102,037 97,125 93,836 88,472 82,715 -0.12%
PBT 17,330 17,041 18,878 14,257 13,816 13,994 11,273 33.23%
Tax -3,492 -3,990 -4,286 -4,055 -4,047 -3,533 -3,184 6.35%
NP 13,838 13,051 14,592 10,202 9,769 10,461 8,089 43.08%
-
NP to SH 13,838 13,051 14,592 10,202 9,769 10,461 8,089 43.08%
-
Tax Rate 20.15% 23.41% 22.70% 28.44% 29.29% 25.25% 28.24% -
Total Cost 68,718 80,506 87,445 86,923 84,067 78,011 74,626 -5.35%
-
Net Worth 82,755 79,813 41,584 73,614 73,154 70,718 41,550 58.36%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 20 20 20 - - 16 16 16.05%
Div Payout % 0.15% 0.16% 0.14% - - 0.16% 0.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 82,755 79,813 41,584 73,614 73,154 70,718 41,550 58.36%
NOSH 41,585 41,569 41,584 41,589 41,565 41,599 41,550 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 16.76% 13.95% 14.30% 10.50% 10.41% 11.82% 9.78% -
ROE 16.72% 16.35% 35.09% 13.86% 13.35% 14.79% 19.47% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 198.52 225.06 245.37 233.53 225.76 212.68 199.07 -0.18%
EPS 33.28 31.40 35.09 24.53 23.50 25.15 19.47 43.00%
DPS 0.05 0.05 0.05 0.00 0.00 0.04 0.04 16.05%
NAPS 1.99 1.92 1.00 1.77 1.76 1.70 1.00 58.27%
Adjusted Per Share Value based on latest NOSH - 41,589
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 198.55 225.00 245.40 233.59 225.68 212.78 198.93 -0.12%
EPS 33.28 31.39 35.09 24.54 23.49 25.16 19.45 43.10%
DPS 0.05 0.05 0.05 0.00 0.00 0.04 0.04 16.05%
NAPS 1.9903 1.9195 1.0001 1.7704 1.7594 1.7008 0.9993 58.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.15 1.15 1.00 0.85 0.94 1.25 1.08 -
P/RPS 0.58 0.51 0.41 0.36 0.42 0.59 0.54 4.88%
P/EPS 3.46 3.66 2.85 3.47 4.00 4.97 5.55 -27.04%
EY 28.94 27.30 35.09 28.86 25.00 20.12 18.03 37.12%
DY 0.04 0.04 0.05 0.00 0.00 0.03 0.04 0.00%
P/NAPS 0.58 0.60 1.00 0.48 0.53 0.74 1.08 -33.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 22/05/09 26/02/09 21/11/08 28/08/08 20/05/08 25/02/08 -
Price 1.26 1.02 0.80 1.00 1.18 1.05 1.04 -
P/RPS 0.63 0.45 0.33 0.43 0.52 0.49 0.52 13.66%
P/EPS 3.79 3.25 2.28 4.08 5.02 4.18 5.34 -20.44%
EY 26.41 30.78 43.86 24.53 19.92 23.95 18.72 25.81%
DY 0.04 0.05 0.06 0.00 0.00 0.04 0.04 0.00%
P/NAPS 0.63 0.53 0.80 0.56 0.67 0.62 1.04 -28.42%

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