[LYSAGHT] YoY 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- -33.52%
YoY- 614.88%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 17,918 16,061 12,775 17,351 9,419 7,146 10,455 9.38%
PBT 2,357 1,750 1,084 2,283 247 172 1,271 10.83%
Tax -567 -438 -367 -746 -32 51 -242 15.23%
NP 1,790 1,312 717 1,537 215 223 1,029 9.66%
-
NP to SH 1,790 1,312 717 1,537 215 223 1,029 9.66%
-
Tax Rate 24.06% 25.03% 33.86% 32.68% 12.96% -29.65% 19.04% -
Total Cost 16,128 14,749 12,058 15,814 9,204 6,923 9,426 9.35%
-
Net Worth 41,573 41,543 53,078 47,454 41,228 42,610 40,661 0.37%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 832 - 986 989 -
Div Payout % - - - 54.14% - 442.48% 96.20% -
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 41,573 41,543 53,078 47,454 41,228 42,610 40,661 0.37%
NOSH 41,573 41,543 41,686 41,605 41,228 19,734 19,797 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 9.99% 8.17% 5.61% 8.86% 2.28% 3.12% 9.84% -
ROE 4.31% 3.16% 1.35% 3.24% 0.52% 0.52% 2.53% -
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 43.10 38.66 30.65 41.70 22.85 36.21 52.81 -3.32%
EPS 4.30 3.16 1.72 3.70 0.52 1.13 5.20 -3.11%
DPS 0.00 0.00 0.00 2.00 0.00 5.00 5.00 -
NAPS 1.00 1.00 1.2733 1.1406 1.00 2.1592 2.0539 -11.29%
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 43.09 38.63 30.72 41.73 22.65 17.19 25.14 9.39%
EPS 4.30 3.16 1.72 3.70 0.52 0.54 2.47 9.67%
DPS 0.00 0.00 0.00 2.00 0.00 2.37 2.38 -
NAPS 0.9998 0.9991 1.2765 1.1413 0.9915 1.0248 0.9779 0.36%
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 2.41 1.94 3.10 2.30 3.50 2.76 1.40 9.47%
P/EPS 24.15 23.75 55.23 25.99 153.41 88.50 14.24 9.19%
EY 4.14 4.21 1.81 3.85 0.65 1.13 7.02 -8.42%
DY 0.00 0.00 0.00 2.08 0.00 5.00 6.76 -
P/NAPS 1.04 0.75 0.75 0.84 0.80 0.46 0.36 19.33%
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 2.65 2.20 3.20 2.47 3.33 2.87 1.51 9.82%
P/EPS 26.48 26.91 56.98 27.88 145.74 92.04 15.39 9.46%
EY 3.78 3.72 1.76 3.59 0.69 1.09 6.50 -8.63%
DY 0.00 0.00 0.00 1.94 0.00 4.81 6.25 -
P/NAPS 1.14 0.85 0.77 0.90 0.76 0.48 0.39 19.56%

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