[LYSAGHT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.32%
YoY- 45.44%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 64,824 103,786 81,544 59,370 55,908 56,980 42,818 7.14%
PBT 14,030 17,124 12,038 6,488 5,088 9,666 2,620 32.23%
Tax -3,226 -4,814 -3,088 -1,386 -1,580 -2,718 -1,004 21.45%
NP 10,804 12,310 8,950 5,102 3,508 6,948 1,616 37.21%
-
NP to SH 10,804 12,310 8,950 5,102 3,508 6,948 1,616 37.21%
-
Tax Rate 22.99% 28.11% 25.65% 21.36% 31.05% 28.12% 38.32% -
Total Cost 54,020 91,476 72,594 54,268 52,400 50,032 41,202 4.61%
-
Net Worth 82,755 73,194 64,463 58,166 54,685 50,932 44,148 11.02%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 41 33 - - - - -
Div Payout % - 0.34% 0.37% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 82,755 73,194 64,463 58,166 54,685 50,932 44,148 11.02%
NOSH 41,585 41,587 41,589 41,547 41,563 41,604 41,649 -0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.67% 11.86% 10.98% 8.59% 6.27% 12.19% 3.77% -
ROE 13.06% 16.82% 13.88% 8.77% 6.41% 13.64% 3.66% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 155.88 249.56 196.07 142.90 134.51 136.96 102.81 7.17%
EPS 25.98 29.60 21.52 12.28 8.44 16.70 3.88 37.24%
DPS 0.00 0.10 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.76 1.55 1.40 1.3157 1.2242 1.06 11.05%
Adjusted Per Share Value based on latest NOSH - 41,569
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 155.90 249.61 196.11 142.78 134.46 137.04 102.98 7.14%
EPS 25.98 29.61 21.52 12.27 8.44 16.71 3.89 37.19%
DPS 0.00 0.10 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.9903 1.7603 1.5503 1.3989 1.3152 1.2249 1.0618 11.02%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.15 0.94 1.15 0.85 0.82 1.02 0.90 -
P/RPS 0.74 0.38 0.59 0.59 0.61 0.74 0.88 -2.84%
P/EPS 4.43 3.18 5.34 6.92 9.72 6.11 23.20 -24.09%
EY 22.59 31.49 18.71 14.45 10.29 16.37 4.31 31.76%
DY 0.00 0.11 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.74 0.61 0.62 0.83 0.85 -6.16%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 21/08/07 22/08/06 18/08/05 25/08/04 28/08/03 -
Price 1.26 1.18 1.03 0.84 0.81 0.93 0.99 -
P/RPS 0.81 0.47 0.53 0.59 0.60 0.68 0.96 -2.78%
P/EPS 4.85 3.99 4.79 6.84 9.60 5.57 25.52 -24.15%
EY 20.62 25.08 20.89 14.62 10.42 17.96 3.92 31.84%
DY 0.00 0.08 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.66 0.60 0.62 0.76 0.93 -6.27%

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