[LYSAGHT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.81%
YoY- -27.91%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 59,076 59,892 58,893 62,420 62,705 72,852 82,556 -19.94%
PBT 11,608 11,608 10,375 12,342 12,082 15,764 17,330 -23.38%
Tax -2,813 -2,586 -2,434 -2,934 -2,750 -3,159 -3,492 -13.38%
NP 8,795 9,022 7,941 9,408 9,332 12,605 13,838 -26.01%
-
NP to SH 8,795 9,022 7,941 9,408 9,332 12,605 13,838 -26.01%
-
Tax Rate 24.23% 22.28% 23.46% 23.77% 22.76% 20.04% 20.15% -
Total Cost 50,281 50,870 50,952 53,012 53,373 60,247 68,718 -18.75%
-
Net Worth 83,193 89,341 88,641 87,334 83,236 83,907 82,755 0.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 41 2,080 2,080 2,080 2,080 20 20 61.16%
Div Payout % 0.47% 23.06% 26.20% 22.12% 22.30% 0.16% 0.15% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 83,193 89,341 88,641 87,334 83,236 83,907 82,755 0.35%
NOSH 41,596 41,554 41,615 41,588 41,618 41,538 41,585 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.89% 15.06% 13.48% 15.07% 14.88% 17.30% 16.76% -
ROE 10.57% 10.10% 8.96% 10.77% 11.21% 15.02% 16.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.02 144.13 141.52 150.09 150.67 175.38 198.52 -19.96%
EPS 21.14 21.71 19.08 22.62 22.42 30.35 33.28 -26.04%
DPS 0.10 5.00 5.00 5.00 5.00 0.05 0.05 58.53%
NAPS 2.00 2.15 2.13 2.10 2.00 2.02 1.99 0.33%
Adjusted Per Share Value based on latest NOSH - 41,588
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 142.08 144.04 141.64 150.12 150.81 175.21 198.55 -19.94%
EPS 21.15 21.70 19.10 22.63 22.44 30.32 33.28 -26.02%
DPS 0.10 5.00 5.00 5.00 5.00 0.05 0.05 58.53%
NAPS 2.0008 2.1487 2.1318 2.1004 2.0018 2.018 1.9903 0.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.60 1.80 1.70 1.55 1.40 1.40 1.15 -
P/RPS 1.13 1.25 1.20 1.03 0.93 0.80 0.58 55.80%
P/EPS 7.57 8.29 8.91 6.85 6.24 4.61 3.46 68.29%
EY 13.21 12.06 11.22 14.59 16.02 21.68 28.94 -40.63%
DY 0.06 2.78 2.94 3.23 3.57 0.04 0.04 30.94%
P/NAPS 0.80 0.84 0.80 0.74 0.70 0.69 0.58 23.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 29/11/10 19/08/10 20/05/10 19/02/10 19/11/09 28/08/09 -
Price 1.71 1.79 1.78 1.60 1.47 1.44 1.26 -
P/RPS 1.20 1.24 1.26 1.07 0.98 0.82 0.63 53.47%
P/EPS 8.09 8.24 9.33 7.07 6.56 4.75 3.79 65.55%
EY 12.36 12.13 10.72 14.14 15.25 21.07 26.41 -39.63%
DY 0.06 2.79 2.81 3.13 3.40 0.03 0.04 30.94%
P/NAPS 0.86 0.83 0.84 0.76 0.74 0.71 0.63 22.98%

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