[LYSAGHT] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 393.68%
YoY- 42.58%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 59,184 54,073 64,308 40,347 32,518 42,859 38,078 7.62%
PBT 5,689 6,214 10,119 2,104 1,168 5,038 4,407 4.34%
Tax -1,355 -1,873 -2,796 -855 -292 -1,137 -963 5.85%
NP 4,334 4,341 7,323 1,249 876 3,901 3,444 3.90%
-
NP to SH 4,334 4,341 7,323 1,249 876 3,901 3,444 3.90%
-
Tax Rate 23.82% 30.14% 27.63% 40.64% 25.00% 22.57% 21.85% -
Total Cost 54,850 49,732 56,985 39,098 31,642 38,958 34,634 7.96%
-
Net Worth 58,197 54,705 50,961 44,130 43,170 39,584 39,404 6.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12 - 832 - - 989 989 -52.04%
Div Payout % 0.29% - 11.36% - - 25.37% 28.73% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 58,197 54,705 50,961 44,130 43,170 39,584 39,404 6.71%
NOSH 41,569 41,578 41,628 41,632 41,860 19,792 19,780 13.17%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.32% 8.03% 11.39% 3.10% 2.69% 9.10% 9.04% -
ROE 7.45% 7.94% 14.37% 2.83% 2.03% 9.85% 8.74% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 142.37 130.05 154.48 96.91 77.68 216.54 192.50 -4.90%
EPS 10.43 10.44 17.59 3.00 2.09 19.71 17.41 -8.18%
DPS 0.03 0.00 2.00 0.00 0.00 5.00 5.00 -57.35%
NAPS 1.40 1.3157 1.2242 1.06 1.0313 2.00 1.9921 -5.70%
Adjusted Per Share Value based on latest NOSH - 41,632
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 142.34 130.05 154.66 97.03 78.21 103.08 91.58 7.62%
EPS 10.42 10.44 17.61 3.00 2.11 9.38 8.28 3.90%
DPS 0.03 0.00 2.00 0.00 0.00 2.38 2.38 -51.74%
NAPS 1.3997 1.3157 1.2256 1.0613 1.0383 0.952 0.9477 6.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.85 0.82 1.02 0.90 1.05 0.80 1.05 -
P/RPS 0.60 0.63 0.66 0.93 1.35 0.37 0.55 1.46%
P/EPS 8.15 7.85 5.80 30.00 50.18 4.06 6.03 5.14%
EY 12.27 12.73 17.25 3.33 1.99 24.64 16.58 -4.89%
DY 0.04 0.00 1.96 0.00 0.00 6.25 4.76 -54.89%
P/NAPS 0.61 0.62 0.83 0.85 1.02 0.40 0.53 2.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 18/08/05 25/08/04 28/08/03 27/08/02 29/08/01 21/08/00 -
Price 0.84 0.81 0.93 0.99 0.98 0.86 1.02 -
P/RPS 0.59 0.62 0.60 1.02 1.26 0.40 0.53 1.80%
P/EPS 8.06 7.76 5.29 33.00 46.83 4.36 5.86 5.45%
EY 12.41 12.89 18.92 3.03 2.14 22.92 17.07 -5.17%
DY 0.04 0.00 2.15 0.00 0.00 5.81 4.90 -55.11%
P/NAPS 0.60 0.62 0.76 0.93 0.95 0.43 0.51 2.74%

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