[LYSAGHT] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.73%
YoY- 486.31%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 77,655 59,184 54,073 64,308 40,347 32,518 42,859 10.40%
PBT 10,481 5,689 6,214 10,119 2,104 1,168 5,038 12.97%
Tax -2,797 -1,355 -1,873 -2,796 -855 -292 -1,137 16.17%
NP 7,684 4,334 4,341 7,323 1,249 876 3,901 11.95%
-
NP to SH 7,684 4,334 4,341 7,323 1,249 876 3,901 11.95%
-
Tax Rate 26.69% 23.82% 30.14% 27.63% 40.64% 25.00% 22.57% -
Total Cost 69,971 54,850 49,732 56,985 39,098 31,642 38,958 10.24%
-
Net Worth 64,473 58,197 54,705 50,961 44,130 43,170 39,584 8.46%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16 12 - 832 - - 989 -49.69%
Div Payout % 0.22% 0.29% - 11.36% - - 25.37% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 64,473 58,197 54,705 50,961 44,130 43,170 39,584 8.46%
NOSH 41,595 41,569 41,578 41,628 41,632 41,860 19,792 13.17%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.90% 7.32% 8.03% 11.39% 3.10% 2.69% 9.10% -
ROE 11.92% 7.45% 7.94% 14.37% 2.83% 2.03% 9.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 186.69 142.37 130.05 154.48 96.91 77.68 216.54 -2.44%
EPS 18.47 10.43 10.44 17.59 3.00 2.09 19.71 -1.07%
DPS 0.04 0.03 0.00 2.00 0.00 0.00 5.00 -55.26%
NAPS 1.55 1.40 1.3157 1.2242 1.06 1.0313 2.00 -4.15%
Adjusted Per Share Value based on latest NOSH - 41,628
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 186.76 142.34 130.05 154.66 97.03 78.21 103.08 10.40%
EPS 18.48 10.42 10.44 17.61 3.00 2.11 9.38 11.95%
DPS 0.04 0.03 0.00 2.00 0.00 0.00 2.38 -49.37%
NAPS 1.5506 1.3997 1.3157 1.2256 1.0613 1.0383 0.952 8.46%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.15 0.85 0.82 1.02 0.90 1.05 0.80 -
P/RPS 0.62 0.60 0.63 0.66 0.93 1.35 0.37 8.98%
P/EPS 6.23 8.15 7.85 5.80 30.00 50.18 4.06 7.39%
EY 16.06 12.27 12.73 17.25 3.33 1.99 24.64 -6.88%
DY 0.03 0.04 0.00 1.96 0.00 0.00 6.25 -58.91%
P/NAPS 0.74 0.61 0.62 0.83 0.85 1.02 0.40 10.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 18/08/05 25/08/04 28/08/03 27/08/02 29/08/01 -
Price 1.03 0.84 0.81 0.93 0.99 0.98 0.86 -
P/RPS 0.55 0.59 0.62 0.60 1.02 1.26 0.40 5.44%
P/EPS 5.58 8.06 7.76 5.29 33.00 46.83 4.36 4.19%
EY 17.93 12.41 12.89 18.92 3.03 2.14 22.92 -4.00%
DY 0.04 0.04 0.00 2.15 0.00 0.00 5.81 -56.36%
P/NAPS 0.66 0.60 0.62 0.76 0.93 0.95 0.43 7.39%

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