[LYSAGHT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.26%
YoY- 923.52%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 66,568 57,453 54,609 57,227 35,079 40,685 36,090 10.73%
PBT 7,706 4,989 8,503 6,596 932 3,824 4,073 11.20%
Tax -1,946 -1,452 -2,442 -1,939 -477 -1,073 -900 13.70%
NP 5,760 3,537 6,061 4,657 455 2,751 3,173 10.44%
-
NP to SH 5,760 3,537 6,061 4,657 455 2,751 3,173 10.44%
-
Tax Rate 25.25% 29.10% 28.72% 29.40% 51.18% 28.06% 22.10% -
Total Cost 60,808 53,916 48,548 52,570 34,624 37,934 32,917 10.76%
-
Net Worth 60,278 55,753 52,931 47,433 43,366 42,733 40,660 6.77%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 831 749 989 989 -
Div Payout % - - - 17.85% 164.83% 35.97% 31.20% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 60,278 55,753 52,931 47,433 43,366 42,733 40,660 6.77%
NOSH 41,571 41,607 41,570 41,564 41,666 19,791 19,796 13.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.65% 6.16% 11.10% 8.14% 1.30% 6.76% 8.79% -
ROE 9.56% 6.34% 11.45% 9.82% 1.05% 6.44% 7.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 160.13 138.08 131.36 137.68 84.19 205.57 182.30 -2.13%
EPS 13.85 8.51 14.58 11.20 1.09 13.90 16.03 -2.40%
DPS 0.00 0.00 0.00 2.00 1.80 5.00 5.00 -
NAPS 1.45 1.34 1.2733 1.1412 1.0408 2.1592 2.0539 -5.63%
Adjusted Per Share Value based on latest NOSH - 41,605
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 160.10 138.17 131.33 137.63 84.37 97.85 86.80 10.73%
EPS 13.85 8.51 14.58 11.20 1.09 6.62 7.63 10.44%
DPS 0.00 0.00 0.00 2.00 1.80 2.38 2.38 -
NAPS 1.4497 1.3409 1.273 1.1408 1.043 1.0277 0.9779 6.77%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.04 0.75 0.95 0.96 0.80 1.00 0.74 -
P/RPS 0.65 0.54 0.72 0.70 0.95 0.49 0.41 7.97%
P/EPS 7.51 8.82 6.52 8.57 73.26 7.19 4.62 8.43%
EY 13.32 11.33 15.35 11.67 1.37 13.90 21.66 -7.78%
DY 0.00 0.00 0.00 2.08 2.25 5.00 6.76 -
P/NAPS 0.72 0.56 0.75 0.84 0.77 0.46 0.36 12.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 21/02/06 28/02/05 19/02/04 28/02/03 26/02/02 27/02/01 -
Price 1.14 0.85 0.98 1.03 0.76 1.04 0.80 -
P/RPS 0.71 0.62 0.75 0.75 0.90 0.51 0.44 8.29%
P/EPS 8.23 10.00 6.72 9.19 69.60 7.48 4.99 8.69%
EY 12.15 10.00 14.88 10.88 1.44 13.37 20.03 -7.99%
DY 0.00 0.00 0.00 1.94 2.37 4.81 6.25 -
P/NAPS 0.79 0.63 0.77 0.90 0.73 0.48 0.39 12.47%

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