[LYSAGHT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.43%
YoY- -58.36%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 100,864 81,650 64,866 55,189 55,778 53,168 34,213 19.72%
PBT 16,204 12,225 7,132 4,318 9,892 5,750 913 61.43%
Tax -4,265 -3,104 -1,838 -1,352 -2,766 -1,590 -594 38.85%
NP 11,938 9,121 5,293 2,966 7,125 4,160 318 82.88%
-
NP to SH 11,938 9,121 5,293 2,966 7,125 4,160 318 82.88%
-
Tax Rate 26.32% 25.39% 25.77% 31.31% 27.96% 27.65% 65.06% -
Total Cost 88,925 72,529 59,573 52,222 48,653 49,008 33,894 17.42%
-
Net Worth 73,611 65,290 58,614 54,257 52,209 45,839 43,430 9.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 27 - - - - - - -
Div Payout % 0.23% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 73,611 65,290 58,614 54,257 52,209 45,839 43,430 9.18%
NOSH 41,588 41,586 41,570 41,570 41,587 41,600 41,929 -0.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.84% 11.17% 8.16% 5.38% 12.77% 7.82% 0.93% -
ROE 16.22% 13.97% 9.03% 5.47% 13.65% 9.08% 0.73% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 242.53 196.34 156.04 132.76 134.12 127.81 81.60 19.88%
EPS 28.71 21.93 12.73 7.13 17.13 10.00 0.76 83.07%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.57 1.41 1.3052 1.2554 1.1019 1.0358 9.33%
Adjusted Per Share Value based on latest NOSH - 41,681
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 242.58 196.37 156.00 132.73 134.15 127.87 82.28 19.72%
EPS 28.71 21.94 12.73 7.13 17.14 10.00 0.77 82.67%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7704 1.5703 1.4097 1.3049 1.2556 1.1024 1.0445 9.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.85 1.17 0.86 0.79 0.94 1.01 0.86 -
P/RPS 0.35 0.60 0.55 0.60 0.70 0.79 1.05 -16.71%
P/EPS 2.96 5.33 6.75 11.07 5.49 10.10 113.16 -45.48%
EY 33.77 18.75 14.81 9.03 18.23 9.90 0.88 83.55%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 0.61 0.61 0.75 0.92 0.83 -8.71%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 20/11/07 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 -
Price 1.00 1.26 0.98 0.77 0.93 0.95 0.82 -
P/RPS 0.41 0.64 0.63 0.58 0.69 0.74 1.00 -13.79%
P/EPS 3.48 5.74 7.70 10.79 5.43 9.50 107.89 -43.55%
EY 28.71 17.41 12.99 9.27 18.42 10.53 0.93 77.02%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.80 0.70 0.59 0.74 0.86 0.79 -5.56%

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