[LYSAGHT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.61%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 58,281 57,232 59,076 59,892 58,893 62,420 62,705 -4.77%
PBT 10,339 9,762 11,608 11,608 10,375 12,342 12,082 -9.89%
Tax -2,439 -2,404 -2,813 -2,586 -2,434 -2,934 -2,750 -7.70%
NP 7,900 7,358 8,795 9,022 7,941 9,408 9,332 -10.53%
-
NP to SH 7,900 7,358 8,795 9,022 7,941 9,408 9,332 -10.53%
-
Tax Rate 23.59% 24.63% 24.23% 22.28% 23.46% 23.77% 22.76% -
Total Cost 50,381 49,874 50,281 50,870 50,952 53,012 53,373 -3.78%
-
Net Worth 94,726 92,571 83,193 89,341 88,641 87,334 83,236 9.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 41 41 41 2,080 2,080 2,080 2,080 -92.75%
Div Payout % 0.53% 0.57% 0.47% 23.06% 26.20% 22.12% 22.30% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 94,726 92,571 83,193 89,341 88,641 87,334 83,236 9.02%
NOSH 41,546 41,512 41,596 41,554 41,615 41,588 41,618 -0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.56% 12.86% 14.89% 15.06% 13.48% 15.07% 14.88% -
ROE 8.34% 7.95% 10.57% 10.10% 8.96% 10.77% 11.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 140.28 137.87 142.02 144.13 141.52 150.09 150.67 -4.66%
EPS 19.01 17.72 21.14 21.71 19.08 22.62 22.42 -10.44%
DPS 0.10 0.10 0.10 5.00 5.00 5.00 5.00 -92.68%
NAPS 2.28 2.23 2.00 2.15 2.13 2.10 2.00 9.15%
Adjusted Per Share Value based on latest NOSH - 41,554
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 140.17 137.64 142.08 144.04 141.64 150.12 150.81 -4.77%
EPS 19.00 17.70 21.15 21.70 19.10 22.63 22.44 -10.52%
DPS 0.10 0.10 0.10 5.00 5.00 5.00 5.00 -92.68%
NAPS 2.2782 2.2264 2.0008 2.1487 2.1318 2.1004 2.0018 9.03%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.86 1.89 1.60 1.80 1.70 1.55 1.40 -
P/RPS 1.33 1.37 1.13 1.25 1.20 1.03 0.93 27.01%
P/EPS 9.78 10.66 7.57 8.29 8.91 6.85 6.24 35.03%
EY 10.22 9.38 13.21 12.06 11.22 14.59 16.02 -25.95%
DY 0.05 0.05 0.06 2.78 2.94 3.23 3.57 -94.23%
P/NAPS 0.82 0.85 0.80 0.84 0.80 0.74 0.70 11.15%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 01/03/11 29/11/10 19/08/10 20/05/10 19/02/10 -
Price 1.45 1.85 1.71 1.79 1.78 1.60 1.47 -
P/RPS 1.03 1.34 1.20 1.24 1.26 1.07 0.98 3.38%
P/EPS 7.63 10.44 8.09 8.24 9.33 7.07 6.56 10.62%
EY 13.11 9.58 12.36 12.13 10.72 14.14 15.25 -9.61%
DY 0.07 0.05 0.06 2.79 2.81 3.13 3.40 -92.54%
P/NAPS 0.64 0.83 0.86 0.83 0.84 0.76 0.74 -9.24%

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