[LYSAGHT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -19.23%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 18,691 25,460 13,964 15,426 16,242 26,389 21,477 -2.28%
PBT 3,870 6,580 2,914 3,043 3,043 6,725 2,104 10.68%
Tax -590 -1,555 -701 -905 -678 -1,087 -856 -6.00%
NP 3,280 5,025 2,213 2,138 2,365 5,638 1,248 17.45%
-
NP to SH 3,280 5,025 2,213 2,138 2,365 5,638 1,248 17.45%
-
Tax Rate 15.25% 23.63% 24.06% 29.74% 22.28% 16.16% 40.68% -
Total Cost 15,411 20,435 11,751 13,288 13,877 20,751 20,229 -4.42%
-
Net Worth 114,338 103,148 95,231 83,193 83,236 41,584 41,550 18.35%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,989 4,991 4,158 41 2,080 20 - -
Div Payout % 152.11% 99.32% 187.92% 1.95% 87.99% 0.37% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 114,338 103,148 95,231 83,193 83,236 41,584 41,550 18.35%
NOSH 41,577 41,592 41,585 41,596 41,618 41,584 41,550 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.55% 19.74% 15.85% 13.86% 14.56% 21.36% 5.81% -
ROE 2.87% 4.87% 2.32% 2.57% 2.84% 13.56% 3.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.95 61.21 33.58 37.08 39.03 63.46 51.69 -2.29%
EPS 7.89 12.09 5.32 5.14 5.69 13.56 3.00 17.47%
DPS 12.00 12.00 10.00 0.10 5.00 0.05 0.00 -
NAPS 2.75 2.48 2.29 2.00 2.00 1.00 1.00 18.34%
Adjusted Per Share Value based on latest NOSH - 41,596
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.95 61.23 33.58 37.10 39.06 63.47 51.65 -2.28%
EPS 7.89 12.09 5.32 5.14 5.69 13.56 3.00 17.47%
DPS 12.00 12.00 10.00 0.10 5.00 0.05 0.00 -
NAPS 2.7498 2.4807 2.2903 2.0008 2.0018 1.0001 0.9993 18.35%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.05 2.42 1.69 1.60 1.40 1.00 1.08 -
P/RPS 6.78 3.95 5.03 4.31 3.59 1.58 2.09 21.64%
P/EPS 38.66 20.03 31.76 31.13 24.64 7.38 35.96 1.21%
EY 2.59 4.99 3.15 3.21 4.06 13.56 2.78 -1.17%
DY 3.93 4.96 5.92 0.06 3.57 0.05 0.00 -
P/NAPS 1.11 0.98 0.74 0.80 0.70 1.00 1.08 0.45%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 02/04/13 27/02/12 01/03/11 19/02/10 26/02/09 25/02/08 -
Price 3.13 2.30 2.00 1.71 1.47 0.80 1.04 -
P/RPS 6.96 3.76 5.96 4.61 3.77 1.26 2.01 22.97%
P/EPS 39.68 19.04 37.58 33.27 25.87 5.90 34.63 2.29%
EY 2.52 5.25 2.66 3.01 3.87 16.95 2.89 -2.25%
DY 3.83 5.22 5.00 0.06 3.40 0.06 0.00 -
P/NAPS 1.14 0.93 0.87 0.86 0.74 0.80 1.04 1.54%

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