[LYSAGHT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 29.32%
YoY- 58.76%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 102,037 97,125 93,836 88,472 82,715 79,156 77,655 19.86%
PBT 18,878 14,257 13,816 13,994 11,273 11,526 10,481 47.77%
Tax -4,286 -4,055 -4,047 -3,533 -3,184 -2,895 -2,797 32.74%
NP 14,592 10,202 9,769 10,461 8,089 8,631 7,684 53.05%
-
NP to SH 14,592 10,202 9,769 10,461 8,089 8,631 7,684 53.05%
-
Tax Rate 22.70% 28.44% 29.29% 25.25% 28.24% 25.12% 26.69% -
Total Cost 87,445 86,923 84,067 78,011 74,626 70,525 69,971 15.94%
-
Net Worth 41,584 73,614 73,154 70,718 41,550 65,283 64,473 -25.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20 - - 16 16 16 16 15.96%
Div Payout % 0.14% - - 0.16% 0.21% 0.19% 0.22% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,584 73,614 73,154 70,718 41,550 65,283 64,473 -25.25%
NOSH 41,584 41,589 41,565 41,599 41,550 41,581 41,595 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.30% 10.50% 10.41% 11.82% 9.78% 10.90% 9.90% -
ROE 35.09% 13.86% 13.35% 14.79% 19.47% 13.22% 11.92% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 245.37 233.53 225.76 212.68 199.07 190.36 186.69 19.88%
EPS 35.09 24.53 23.50 25.15 19.47 20.76 18.47 53.09%
DPS 0.05 0.00 0.00 0.04 0.04 0.04 0.04 15.96%
NAPS 1.00 1.77 1.76 1.70 1.00 1.57 1.55 -25.23%
Adjusted Per Share Value based on latest NOSH - 41,599
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 245.40 233.59 225.68 212.78 198.93 190.37 186.76 19.86%
EPS 35.09 24.54 23.49 25.16 19.45 20.76 18.48 53.04%
DPS 0.05 0.00 0.00 0.04 0.04 0.04 0.04 15.96%
NAPS 1.0001 1.7704 1.7594 1.7008 0.9993 1.5701 1.5506 -25.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.00 0.85 0.94 1.25 1.08 1.17 1.15 -
P/RPS 0.41 0.36 0.42 0.59 0.54 0.61 0.62 -24.00%
P/EPS 2.85 3.47 4.00 4.97 5.55 5.64 6.23 -40.48%
EY 35.09 28.86 25.00 20.12 18.03 17.74 16.06 67.98%
DY 0.05 0.00 0.00 0.03 0.04 0.03 0.03 40.35%
P/NAPS 1.00 0.48 0.53 0.74 1.08 0.75 0.74 22.11%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 21/11/08 28/08/08 20/05/08 25/02/08 20/11/07 21/08/07 -
Price 0.80 1.00 1.18 1.05 1.04 1.26 1.03 -
P/RPS 0.33 0.43 0.52 0.49 0.52 0.66 0.55 -28.75%
P/EPS 2.28 4.08 5.02 4.18 5.34 6.07 5.58 -44.78%
EY 43.86 24.53 19.92 23.95 18.72 16.47 17.93 81.05%
DY 0.06 0.00 0.00 0.04 0.04 0.03 0.04 30.87%
P/NAPS 0.80 0.56 0.67 0.62 1.04 0.80 0.66 13.61%

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