[LYSAGHT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.39%
YoY- 98.23%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 82,715 79,156 77,655 71,384 66,568 64,711 59,184 24.92%
PBT 11,273 11,526 10,481 8,811 7,706 7,099 5,689 57.56%
Tax -3,184 -2,895 -2,797 -2,222 -1,946 -1,817 -1,355 76.47%
NP 8,089 8,631 7,684 6,589 5,760 5,282 4,334 51.41%
-
NP to SH 8,089 8,631 7,684 6,589 5,760 5,282 4,334 51.41%
-
Tax Rate 28.24% 25.12% 26.69% 25.22% 25.25% 25.60% 23.82% -
Total Cost 74,626 70,525 69,971 64,795 60,808 59,429 54,850 22.71%
-
Net Worth 41,550 65,283 64,473 61,952 41,573 58,674 58,197 -20.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16 16 16 12 12 12 12 21.07%
Div Payout % 0.21% 0.19% 0.22% 0.19% 0.22% 0.24% 0.29% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 41,550 65,283 64,473 61,952 41,573 58,674 58,197 -20.06%
NOSH 41,550 41,581 41,595 41,578 41,573 41,612 41,569 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.78% 10.90% 9.90% 9.23% 8.65% 8.16% 7.32% -
ROE 19.47% 13.22% 11.92% 10.64% 13.86% 9.00% 7.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 199.07 190.36 186.69 171.68 160.12 155.51 142.37 24.96%
EPS 19.47 20.76 18.47 15.85 13.86 12.69 10.43 51.43%
DPS 0.04 0.04 0.04 0.03 0.03 0.03 0.03 21.07%
NAPS 1.00 1.57 1.55 1.49 1.00 1.41 1.40 -20.04%
Adjusted Per Share Value based on latest NOSH - 41,578
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.93 190.37 186.76 171.68 160.10 155.63 142.34 24.92%
EPS 19.45 20.76 18.48 15.85 13.85 12.70 10.42 51.42%
DPS 0.04 0.04 0.04 0.03 0.03 0.03 0.03 21.07%
NAPS 0.9993 1.5701 1.5506 1.49 0.9998 1.4111 1.3997 -20.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.08 1.17 1.15 1.09 1.04 0.86 0.85 -
P/RPS 0.54 0.61 0.62 0.63 0.65 0.55 0.60 -6.76%
P/EPS 5.55 5.64 6.23 6.88 7.51 6.78 8.15 -22.54%
EY 18.03 17.74 16.06 14.54 13.32 14.76 12.27 29.16%
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.04 0.00%
P/NAPS 1.08 0.75 0.74 0.73 1.04 0.61 0.61 46.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 21/08/07 22/05/07 26/02/07 29/11/06 22/08/06 -
Price 1.04 1.26 1.03 1.14 1.14 0.98 0.84 -
P/RPS 0.52 0.66 0.55 0.66 0.71 0.63 0.59 -8.05%
P/EPS 5.34 6.07 5.58 7.19 8.23 7.72 8.06 -23.94%
EY 18.72 16.47 17.93 13.90 12.15 12.95 12.41 31.43%
DY 0.04 0.03 0.04 0.03 0.03 0.03 0.04 0.00%
P/NAPS 1.04 0.80 0.66 0.77 1.14 0.70 0.60 44.15%

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