[LYSAGHT] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 47.33%
YoY- 2611.86%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 54,609 59,185 64,308 62,862 57,227 49,295 40,347 22.24%
PBT 8,503 9,702 10,119 9,458 6,596 4,560 2,104 152.64%
Tax -2,442 -2,821 -2,796 -2,597 -1,939 -1,225 -855 100.66%
NP 6,061 6,881 7,323 6,861 4,657 3,335 1,249 185.26%
-
NP to SH 6,061 6,881 7,323 6,861 4,657 3,335 1,249 185.26%
-
Tax Rate 28.72% 29.08% 27.63% 27.46% 29.40% 26.86% 40.64% -
Total Cost 48,548 52,304 56,985 56,001 52,570 45,960 39,098 15.44%
-
Net Worth 53,078 52,168 50,961 49,663 47,454 45,820 44,130 13.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 832 832 832 832 - - -
Div Payout % - 12.09% 11.36% 12.13% 17.87% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 53,078 52,168 50,961 49,663 47,454 45,820 44,130 13.03%
NOSH 41,686 41,555 41,628 41,590 41,605 41,582 41,632 0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.10% 11.63% 11.39% 10.91% 8.14% 6.77% 3.10% -
ROE 11.42% 13.19% 14.37% 13.81% 9.81% 7.28% 2.83% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 131.00 142.42 154.48 151.14 137.55 118.55 96.91 22.14%
EPS 14.54 16.56 17.59 16.50 11.19 8.02 3.00 185.02%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.2733 1.2554 1.2242 1.1941 1.1406 1.1019 1.06 12.93%
Adjusted Per Share Value based on latest NOSH - 41,590
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 131.33 142.34 154.66 151.18 137.63 118.55 97.03 22.24%
EPS 14.58 16.55 17.61 16.50 11.20 8.02 3.00 185.54%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.2765 1.2547 1.2256 1.1944 1.1413 1.102 1.0613 13.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.95 0.94 1.02 1.19 0.96 1.01 0.90 -
P/RPS 0.73 0.66 0.66 0.79 0.70 0.85 0.93 -14.84%
P/EPS 6.53 5.68 5.80 7.21 8.58 12.59 30.00 -63.64%
EY 15.30 17.62 17.25 13.86 11.66 7.94 3.33 175.10%
DY 0.00 2.13 1.96 1.68 2.08 0.00 0.00 -
P/NAPS 0.75 0.75 0.83 1.00 0.84 0.92 0.85 -7.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 25/08/04 28/04/04 19/02/04 21/11/03 28/08/03 -
Price 0.98 0.93 0.93 1.13 1.03 0.95 0.99 -
P/RPS 0.75 0.65 0.60 0.75 0.75 0.80 1.02 -18.45%
P/EPS 6.74 5.62 5.29 6.85 9.20 11.85 33.00 -65.15%
EY 14.84 17.80 18.92 14.60 10.87 8.44 3.03 187.01%
DY 0.00 2.15 2.15 1.77 1.94 0.00 0.00 -
P/NAPS 0.77 0.74 0.76 0.95 0.90 0.86 0.93 -11.77%

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