[LYSAGHT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.05%
YoY- 62.85%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,156 77,655 71,384 66,568 64,711 59,184 58,289 22.60%
PBT 11,526 10,481 8,811 7,706 7,099 5,689 4,581 84.88%
Tax -2,895 -2,797 -2,222 -1,946 -1,817 -1,355 -1,257 74.30%
NP 8,631 7,684 6,589 5,760 5,282 4,334 3,324 88.80%
-
NP to SH 8,631 7,684 6,589 5,760 5,282 4,334 3,324 88.80%
-
Tax Rate 25.12% 26.69% 25.22% 25.25% 25.60% 23.82% 27.44% -
Total Cost 70,525 69,971 64,795 60,808 59,429 54,850 54,965 18.06%
-
Net Worth 65,283 64,473 61,952 41,573 58,674 58,197 56,179 10.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 16 16 12 12 12 12 - -
Div Payout % 0.19% 0.22% 0.19% 0.22% 0.24% 0.29% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,283 64,473 61,952 41,573 58,674 58,197 56,179 10.52%
NOSH 41,581 41,595 41,578 41,573 41,612 41,569 41,506 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.90% 9.90% 9.23% 8.65% 8.16% 7.32% 5.70% -
ROE 13.22% 11.92% 10.64% 13.86% 9.00% 7.45% 5.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.36 186.69 171.68 160.12 155.51 142.37 140.43 22.46%
EPS 20.76 18.47 15.85 13.86 12.69 10.43 8.01 88.57%
DPS 0.04 0.04 0.03 0.03 0.03 0.03 0.00 -
NAPS 1.57 1.55 1.49 1.00 1.41 1.40 1.3535 10.38%
Adjusted Per Share Value based on latest NOSH - 41,573
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.37 186.76 171.68 160.10 155.63 142.34 140.19 22.60%
EPS 20.76 18.48 15.85 13.85 12.70 10.42 7.99 88.88%
DPS 0.04 0.04 0.03 0.03 0.03 0.03 0.00 -
NAPS 1.5701 1.5506 1.49 0.9998 1.4111 1.3997 1.3511 10.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.15 1.09 1.04 0.86 0.85 0.87 -
P/RPS 0.61 0.62 0.63 0.65 0.55 0.60 0.62 -1.07%
P/EPS 5.64 6.23 6.88 7.51 6.78 8.15 10.86 -35.36%
EY 17.74 16.06 14.54 13.32 14.76 12.27 9.20 54.85%
DY 0.03 0.03 0.03 0.03 0.03 0.04 0.00 -
P/NAPS 0.75 0.74 0.73 1.04 0.61 0.61 0.64 11.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 22/05/07 26/02/07 29/11/06 22/08/06 18/05/06 -
Price 1.26 1.03 1.14 1.14 0.98 0.84 0.78 -
P/RPS 0.66 0.55 0.66 0.71 0.63 0.59 0.56 11.56%
P/EPS 6.07 5.58 7.19 8.23 7.72 8.06 9.74 -27.01%
EY 16.47 17.93 13.90 12.15 12.95 12.41 10.27 36.96%
DY 0.03 0.04 0.03 0.03 0.03 0.04 0.00 -
P/NAPS 0.80 0.66 0.77 1.14 0.70 0.60 0.58 23.88%

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