[LYSAGHT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -25.97%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 59,892 58,893 62,420 62,705 72,852 82,556 93,557 -25.70%
PBT 11,608 10,375 12,342 12,082 15,764 17,330 17,041 -22.56%
Tax -2,586 -2,434 -2,934 -2,750 -3,159 -3,492 -3,990 -25.08%
NP 9,022 7,941 9,408 9,332 12,605 13,838 13,051 -21.80%
-
NP to SH 9,022 7,941 9,408 9,332 12,605 13,838 13,051 -21.80%
-
Tax Rate 22.28% 23.46% 23.77% 22.76% 20.04% 20.15% 23.41% -
Total Cost 50,870 50,952 53,012 53,373 60,247 68,718 80,506 -26.34%
-
Net Worth 89,341 88,641 87,334 83,236 83,907 82,755 79,813 7.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,080 2,080 2,080 2,080 20 20 20 2105.27%
Div Payout % 23.06% 26.20% 22.12% 22.30% 0.16% 0.15% 0.16% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 89,341 88,641 87,334 83,236 83,907 82,755 79,813 7.80%
NOSH 41,554 41,615 41,588 41,618 41,538 41,585 41,569 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.06% 13.48% 15.07% 14.88% 17.30% 16.76% 13.95% -
ROE 10.10% 8.96% 10.77% 11.21% 15.02% 16.72% 16.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.13 141.52 150.09 150.67 175.38 198.52 225.06 -25.68%
EPS 21.71 19.08 22.62 22.42 30.35 33.28 31.40 -21.79%
DPS 5.00 5.00 5.00 5.00 0.05 0.05 0.05 2048.40%
NAPS 2.15 2.13 2.10 2.00 2.02 1.99 1.92 7.82%
Adjusted Per Share Value based on latest NOSH - 41,618
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 144.04 141.64 150.12 150.81 175.21 198.55 225.00 -25.70%
EPS 21.70 19.10 22.63 22.44 30.32 33.28 31.39 -21.79%
DPS 5.00 5.00 5.00 5.00 0.05 0.05 0.05 2048.40%
NAPS 2.1487 2.1318 2.1004 2.0018 2.018 1.9903 1.9195 7.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 1.70 1.55 1.40 1.40 1.15 1.15 -
P/RPS 1.25 1.20 1.03 0.93 0.80 0.58 0.51 81.68%
P/EPS 8.29 8.91 6.85 6.24 4.61 3.46 3.66 72.38%
EY 12.06 11.22 14.59 16.02 21.68 28.94 27.30 -41.96%
DY 2.78 2.94 3.23 3.57 0.04 0.04 0.04 1586.04%
P/NAPS 0.84 0.80 0.74 0.70 0.69 0.58 0.60 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 22/05/09 -
Price 1.79 1.78 1.60 1.47 1.44 1.26 1.02 -
P/RPS 1.24 1.26 1.07 0.98 0.82 0.63 0.45 96.42%
P/EPS 8.24 9.33 7.07 6.56 4.75 3.79 3.25 85.83%
EY 12.13 10.72 14.14 15.25 21.07 26.41 30.78 -46.21%
DY 2.79 2.81 3.13 3.40 0.03 0.04 0.05 1356.66%
P/NAPS 0.83 0.84 0.76 0.74 0.71 0.63 0.53 34.81%

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