[LYSAGHT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 157.43%
YoY- 1205.44%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 64,866 55,189 55,778 53,168 34,213 44,718 34,180 11.26%
PBT 7,132 4,318 9,892 5,750 913 4,869 3,736 11.37%
Tax -1,838 -1,352 -2,766 -1,590 -594 -1,498 -877 13.11%
NP 5,293 2,966 7,125 4,160 318 3,370 2,858 10.81%
-
NP to SH 5,293 2,966 7,125 4,160 318 3,370 2,858 10.81%
-
Tax Rate 25.77% 31.31% 27.96% 27.65% 65.06% 30.77% 23.47% -
Total Cost 59,573 52,222 48,653 49,008 33,894 41,348 31,321 11.30%
-
Net Worth 58,614 54,257 52,209 45,839 43,430 43,223 40,387 6.40%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 58,614 54,257 52,209 45,839 43,430 43,223 40,387 6.40%
NOSH 41,570 41,570 41,587 41,600 41,929 19,796 19,796 13.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.16% 5.38% 12.77% 7.82% 0.93% 7.54% 8.36% -
ROE 9.03% 5.47% 13.65% 9.08% 0.73% 7.80% 7.08% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 156.04 132.76 134.12 127.81 81.60 225.89 172.65 -1.67%
EPS 12.73 7.13 17.13 10.00 0.76 17.03 14.44 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.3052 1.2554 1.1019 1.0358 2.1834 2.0401 -5.96%
Adjusted Per Share Value based on latest NOSH - 41,582
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 156.00 132.73 134.15 127.87 82.28 107.55 82.20 11.26%
EPS 12.73 7.13 17.14 10.00 0.77 8.11 6.88 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4097 1.3049 1.2556 1.1024 1.0445 1.0395 0.9713 6.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.86 0.79 0.94 1.01 0.86 0.69 0.88 -
P/RPS 0.55 0.60 0.70 0.79 1.05 0.31 0.51 1.26%
P/EPS 6.75 11.07 5.49 10.10 113.16 4.05 6.09 1.72%
EY 14.81 9.03 18.23 9.90 0.88 24.68 16.41 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.75 0.92 0.83 0.32 0.43 5.99%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 27/11/01 20/11/00 -
Price 0.98 0.77 0.93 0.95 0.82 0.96 0.86 -
P/RPS 0.63 0.58 0.69 0.74 1.00 0.42 0.50 3.92%
P/EPS 7.70 10.79 5.43 9.50 107.89 5.64 5.96 4.35%
EY 12.99 9.27 18.42 10.53 0.93 17.74 16.79 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.74 0.86 0.79 0.44 0.42 8.88%

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