[LYSAGHT] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.64%
YoY- 925.77%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,185 64,308 62,862 57,227 49,295 40,347 35,922 39.37%
PBT 9,702 10,119 9,458 6,596 4,560 2,104 747 449.96%
Tax -2,821 -2,796 -2,597 -1,939 -1,225 -855 -494 218.47%
NP 6,881 7,323 6,861 4,657 3,335 1,249 253 798.96%
-
NP to SH 6,881 7,323 6,861 4,657 3,335 1,249 253 798.96%
-
Tax Rate 29.08% 27.63% 27.46% 29.40% 26.86% 40.64% 66.13% -
Total Cost 52,304 56,985 56,001 52,570 45,960 39,098 35,669 28.98%
-
Net Worth 52,168 50,961 49,663 47,454 45,820 44,130 41,616 16.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 832 832 832 832 - - - -
Div Payout % 12.09% 11.36% 12.13% 17.87% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 52,168 50,961 49,663 47,454 45,820 44,130 41,616 16.21%
NOSH 41,555 41,628 41,590 41,605 41,582 41,632 40,000 2.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.63% 11.39% 10.91% 8.14% 6.77% 3.10% 0.70% -
ROE 13.19% 14.37% 13.81% 9.81% 7.28% 2.83% 0.61% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 142.42 154.48 151.14 137.55 118.55 96.91 89.81 35.87%
EPS 16.56 17.59 16.50 11.19 8.02 3.00 0.63 778.80%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.2554 1.2242 1.1941 1.1406 1.1019 1.06 1.0404 13.30%
Adjusted Per Share Value based on latest NOSH - 41,605
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 142.34 154.66 151.18 137.63 118.55 97.03 86.39 39.37%
EPS 16.55 17.61 16.50 11.20 8.02 3.00 0.61 797.49%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.2547 1.2256 1.1944 1.1413 1.102 1.0613 1.0009 16.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 1.02 1.19 0.96 1.01 0.90 0.75 -
P/RPS 0.66 0.66 0.79 0.70 0.85 0.93 0.84 -14.81%
P/EPS 5.68 5.80 7.21 8.58 12.59 30.00 118.58 -86.73%
EY 17.62 17.25 13.86 11.66 7.94 3.33 0.84 656.38%
DY 2.13 1.96 1.68 2.08 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 1.00 0.84 0.92 0.85 0.72 2.75%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 28/08/03 22/05/03 -
Price 0.93 0.93 1.13 1.03 0.95 0.99 0.79 -
P/RPS 0.65 0.60 0.75 0.75 0.80 1.02 0.88 -18.24%
P/EPS 5.62 5.29 6.85 9.20 11.85 33.00 124.90 -87.27%
EY 17.80 18.92 14.60 10.87 8.44 3.03 0.80 686.62%
DY 2.15 2.15 1.77 1.94 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.95 0.90 0.86 0.93 0.76 -1.75%

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