[LYSAGHT] YoY Annualized Quarter 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- 13.36%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 89,700 47,692 51,396 58,772 59,912 93,832 70,804 4.01%
PBT 24,472 3,056 6,244 13,628 12,588 19,936 9,052 18.01%
Tax -6,096 -756 -1,412 -3,048 -2,312 -3,496 -2,100 19.41%
NP 18,376 2,300 4,832 10,580 10,276 16,440 6,952 17.56%
-
NP to SH 19,816 2,300 4,832 10,580 10,276 16,440 6,952 19.05%
-
Tax Rate 24.91% 24.74% 22.61% 22.37% 18.37% 17.54% 23.20% -
Total Cost 71,324 45,392 46,564 48,192 49,636 77,392 63,852 1.85%
-
Net Worth 107,692 95,633 92,571 87,334 79,813 70,718 61,952 9.64%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 107,692 95,633 92,571 87,334 79,813 70,718 61,952 9.64%
NOSH 41,580 41,580 41,512 41,588 41,569 41,599 41,578 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.49% 4.82% 9.40% 18.00% 17.15% 17.52% 9.82% -
ROE 18.40% 2.41% 5.22% 12.11% 12.88% 23.25% 11.22% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 215.73 114.70 123.81 141.32 144.12 225.56 170.29 4.01%
EPS 44.20 5.52 11.64 25.44 24.72 39.52 16.72 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.30 2.23 2.10 1.92 1.70 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 41,588
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 215.73 114.70 123.61 141.35 144.09 225.67 170.28 4.01%
EPS 44.20 5.52 11.62 25.44 24.71 39.54 16.72 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.30 2.2264 2.1004 1.9195 1.7008 1.49 9.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.40 2.05 1.89 1.55 1.15 1.25 1.09 -
P/RPS 1.11 1.79 1.53 1.10 0.80 0.55 0.64 9.60%
P/EPS 5.04 37.06 16.24 6.09 4.65 3.16 6.52 -4.19%
EY 19.86 2.70 6.16 16.41 21.50 31.62 15.34 4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 0.85 0.74 0.60 0.74 0.73 4.11%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 24/05/12 26/05/11 20/05/10 22/05/09 20/05/08 22/05/07 -
Price 2.35 2.10 1.85 1.60 1.02 1.05 1.14 -
P/RPS 1.09 1.83 1.49 1.13 0.71 0.47 0.67 8.44%
P/EPS 4.93 37.96 15.89 6.29 4.13 2.66 6.82 -5.26%
EY 20.28 2.63 6.29 15.90 24.24 37.64 14.67 5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.83 0.76 0.53 0.62 0.77 2.82%

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