[LYSAGHT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.91%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 58,893 62,420 62,705 72,852 82,556 93,557 102,037 -30.74%
PBT 10,375 12,342 12,082 15,764 17,330 17,041 18,878 -32.97%
Tax -2,434 -2,934 -2,750 -3,159 -3,492 -3,990 -4,286 -31.49%
NP 7,941 9,408 9,332 12,605 13,838 13,051 14,592 -33.41%
-
NP to SH 7,941 9,408 9,332 12,605 13,838 13,051 14,592 -33.41%
-
Tax Rate 23.46% 23.77% 22.76% 20.04% 20.15% 23.41% 22.70% -
Total Cost 50,952 53,012 53,373 60,247 68,718 80,506 87,445 -30.30%
-
Net Worth 88,641 87,334 83,236 83,907 82,755 79,813 41,584 65.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,080 2,080 2,080 20 20 20 20 2130.40%
Div Payout % 26.20% 22.12% 22.30% 0.16% 0.15% 0.16% 0.14% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 88,641 87,334 83,236 83,907 82,755 79,813 41,584 65.85%
NOSH 41,615 41,588 41,618 41,538 41,585 41,569 41,584 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.48% 15.07% 14.88% 17.30% 16.76% 13.95% 14.30% -
ROE 8.96% 10.77% 11.21% 15.02% 16.72% 16.35% 35.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 141.52 150.09 150.67 175.38 198.52 225.06 245.37 -30.78%
EPS 19.08 22.62 22.42 30.35 33.28 31.40 35.09 -33.45%
DPS 5.00 5.00 5.00 0.05 0.05 0.05 0.05 2072.68%
NAPS 2.13 2.10 2.00 2.02 1.99 1.92 1.00 65.77%
Adjusted Per Share Value based on latest NOSH - 41,538
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 141.64 150.12 150.81 175.21 198.55 225.00 245.40 -30.74%
EPS 19.10 22.63 22.44 30.32 33.28 31.39 35.09 -33.40%
DPS 5.00 5.00 5.00 0.05 0.05 0.05 0.05 2072.68%
NAPS 2.1318 2.1004 2.0018 2.018 1.9903 1.9195 1.0001 65.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.70 1.55 1.40 1.40 1.15 1.15 1.00 -
P/RPS 1.20 1.03 0.93 0.80 0.58 0.51 0.41 105.01%
P/EPS 8.91 6.85 6.24 4.61 3.46 3.66 2.85 114.25%
EY 11.22 14.59 16.02 21.68 28.94 27.30 35.09 -53.33%
DY 2.94 3.23 3.57 0.04 0.04 0.04 0.05 1423.44%
P/NAPS 0.80 0.74 0.70 0.69 0.58 0.60 1.00 -13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 22/05/09 26/02/09 -
Price 1.78 1.60 1.47 1.44 1.26 1.02 0.80 -
P/RPS 1.26 1.07 0.98 0.82 0.63 0.45 0.33 144.88%
P/EPS 9.33 7.07 6.56 4.75 3.79 3.25 2.28 156.49%
EY 10.72 14.14 15.25 21.07 26.41 30.78 43.86 -61.00%
DY 2.81 3.13 3.40 0.03 0.04 0.05 0.06 1208.46%
P/NAPS 0.84 0.76 0.74 0.71 0.63 0.53 0.80 3.31%

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