[LYSAGHT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.14%
YoY- -12.23%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 64,034 55,610 57,200 64,824 103,786 81,544 59,370 1.26%
PBT 6,756 8,076 10,614 14,030 17,124 12,038 6,488 0.67%
Tax -1,496 -1,846 -2,594 -3,226 -4,814 -3,088 -1,386 1.27%
NP 5,260 6,230 8,020 10,804 12,310 8,950 5,102 0.50%
-
NP to SH 5,260 6,230 8,020 10,804 12,310 8,950 5,102 0.50%
-
Tax Rate 22.14% 22.86% 24.44% 22.99% 28.11% 25.65% 21.36% -
Total Cost 58,774 49,380 49,180 54,020 91,476 72,594 54,268 1.33%
-
Net Worth 98,128 94,822 88,602 82,755 73,194 64,463 58,166 9.09%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 41 33 - -
Div Payout % - - - - 0.34% 0.37% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 98,128 94,822 88,602 82,755 73,194 64,463 58,166 9.09%
NOSH 41,580 41,588 41,597 41,585 41,587 41,589 41,547 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.21% 11.20% 14.02% 16.67% 11.86% 10.98% 8.59% -
ROE 5.36% 6.57% 9.05% 13.06% 16.82% 13.88% 8.77% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 154.00 133.71 137.51 155.88 249.56 196.07 142.90 1.25%
EPS 12.66 14.98 19.28 25.98 29.60 21.52 12.28 0.50%
DPS 0.00 0.00 0.00 0.00 0.10 0.08 0.00 -
NAPS 2.36 2.28 2.13 1.99 1.76 1.55 1.40 9.08%
Adjusted Per Share Value based on latest NOSH - 41,585
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 154.00 133.74 137.57 155.90 249.61 196.11 142.78 1.26%
EPS 12.66 14.98 19.29 25.98 29.61 21.52 12.27 0.52%
DPS 0.00 0.00 0.00 0.00 0.10 0.08 0.00 -
NAPS 2.36 2.2805 2.1309 1.9903 1.7603 1.5503 1.3989 9.09%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.27 1.86 1.70 1.15 0.94 1.15 0.85 -
P/RPS 1.47 1.39 1.24 0.74 0.38 0.59 0.59 16.41%
P/EPS 17.94 12.42 8.82 4.43 3.18 5.34 6.92 17.18%
EY 5.57 8.05 11.34 22.59 31.49 18.71 14.45 -14.67%
DY 0.00 0.00 0.00 0.00 0.11 0.07 0.00 -
P/NAPS 0.96 0.82 0.80 0.58 0.53 0.74 0.61 7.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 25/08/11 19/08/10 28/08/09 28/08/08 21/08/07 22/08/06 -
Price 2.10 1.45 1.78 1.26 1.18 1.03 0.84 -
P/RPS 1.36 1.08 1.29 0.81 0.47 0.53 0.59 14.91%
P/EPS 16.60 9.68 9.23 4.85 3.99 4.79 6.84 15.90%
EY 6.02 10.33 10.83 20.62 25.08 20.89 14.62 -13.73%
DY 0.00 0.00 0.00 0.00 0.08 0.08 0.00 -
P/NAPS 0.89 0.64 0.84 0.63 0.67 0.66 0.60 6.78%

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