[LYSAGHT] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 20.22%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,711 59,184 58,289 57,453 54,167 54,073 52,541 14.88%
PBT 7,099 5,689 4,581 4,989 4,323 6,214 7,056 0.40%
Tax -1,817 -1,355 -1,257 -1,452 -1,381 -1,873 -2,069 -8.28%
NP 5,282 4,334 3,324 3,537 2,942 4,341 4,987 3.90%
-
NP to SH 5,282 4,334 3,324 3,537 2,942 4,341 4,987 3.90%
-
Tax Rate 25.60% 23.82% 27.44% 29.10% 31.95% 30.14% 29.32% -
Total Cost 59,429 54,850 54,965 53,916 51,225 49,732 47,554 16.00%
-
Net Worth 58,674 58,197 56,179 41,543 54,402 54,705 54,038 5.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12 12 - - - - - -
Div Payout % 0.24% 0.29% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 58,674 58,197 56,179 41,543 54,402 54,705 54,038 5.63%
NOSH 41,612 41,569 41,506 41,543 41,681 41,578 41,555 0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.16% 7.32% 5.70% 6.16% 5.43% 8.03% 9.49% -
ROE 9.00% 7.45% 5.92% 8.51% 5.41% 7.94% 9.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.51 142.37 140.43 138.30 129.95 130.05 126.44 14.77%
EPS 12.69 10.43 8.01 8.51 7.06 10.44 12.00 3.79%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.3535 1.00 1.3052 1.3157 1.3004 5.53%
Adjusted Per Share Value based on latest NOSH - 41,543
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.63 142.34 140.19 138.17 130.27 130.05 126.36 14.88%
EPS 12.70 10.42 7.99 8.51 7.08 10.44 11.99 3.90%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4111 1.3997 1.3511 0.9991 1.3084 1.3157 1.2996 5.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.86 0.85 0.87 0.75 0.79 0.82 0.92 -
P/RPS 0.55 0.60 0.62 0.54 0.61 0.63 0.73 -17.18%
P/EPS 6.78 8.15 10.86 8.81 11.19 7.85 7.67 -7.88%
EY 14.76 12.27 9.20 11.35 8.93 12.73 13.04 8.60%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.64 0.75 0.61 0.62 0.71 -9.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 22/08/06 18/05/06 21/02/06 22/11/05 18/08/05 29/04/05 -
Price 0.98 0.84 0.78 0.85 0.77 0.81 0.84 -
P/RPS 0.63 0.59 0.56 0.61 0.59 0.62 0.66 -3.05%
P/EPS 7.72 8.06 9.74 9.98 10.91 7.76 7.00 6.73%
EY 12.95 12.41 10.27 10.02 9.17 12.89 14.29 -6.34%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.58 0.85 0.59 0.62 0.65 5.05%

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