[LYSAGHT] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 30.39%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 82,556 93,836 77,655 59,184 54,073 64,308 40,347 12.66%
PBT 17,330 13,816 10,481 5,689 6,214 10,119 2,104 42.06%
Tax -3,492 -4,047 -2,797 -1,355 -1,873 -2,796 -855 26.40%
NP 13,838 9,769 7,684 4,334 4,341 7,323 1,249 49.25%
-
NP to SH 13,838 9,769 7,684 4,334 4,341 7,323 1,249 49.25%
-
Tax Rate 20.15% 29.29% 26.69% 23.82% 30.14% 27.63% 40.64% -
Total Cost 68,718 84,067 69,971 54,850 49,732 56,985 39,098 9.84%
-
Net Worth 82,755 73,154 64,473 58,197 54,705 50,961 44,130 11.03%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 20 - 16 12 - 832 - -
Div Payout % 0.15% - 0.22% 0.29% - 11.36% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 82,755 73,154 64,473 58,197 54,705 50,961 44,130 11.03%
NOSH 41,585 41,565 41,595 41,569 41,578 41,628 41,632 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.76% 10.41% 9.90% 7.32% 8.03% 11.39% 3.10% -
ROE 16.72% 13.35% 11.92% 7.45% 7.94% 14.37% 2.83% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 198.52 225.76 186.69 142.37 130.05 154.48 96.91 12.68%
EPS 33.28 23.50 18.47 10.43 10.44 17.59 3.00 49.28%
DPS 0.05 0.00 0.04 0.03 0.00 2.00 0.00 -
NAPS 1.99 1.76 1.55 1.40 1.3157 1.2242 1.06 11.05%
Adjusted Per Share Value based on latest NOSH - 41,569
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 198.55 225.68 186.76 142.34 130.05 154.66 97.03 12.66%
EPS 33.28 23.49 18.48 10.42 10.44 17.61 3.00 49.28%
DPS 0.05 0.00 0.04 0.03 0.00 2.00 0.00 -
NAPS 1.9903 1.7594 1.5506 1.3997 1.3157 1.2256 1.0613 11.03%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.15 0.94 1.15 0.85 0.82 1.02 0.90 -
P/RPS 0.58 0.42 0.62 0.60 0.63 0.66 0.93 -7.56%
P/EPS 3.46 4.00 6.23 8.15 7.85 5.80 30.00 -30.20%
EY 28.94 25.00 16.06 12.27 12.73 17.25 3.33 43.33%
DY 0.04 0.00 0.03 0.04 0.00 1.96 0.00 -
P/NAPS 0.58 0.53 0.74 0.61 0.62 0.83 0.85 -6.16%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 21/08/07 22/08/06 18/08/05 25/08/04 28/08/03 -
Price 1.26 1.18 1.03 0.84 0.81 0.93 0.99 -
P/RPS 0.63 0.52 0.55 0.59 0.62 0.60 1.02 -7.70%
P/EPS 3.79 5.02 5.58 8.06 7.76 5.29 33.00 -30.25%
EY 26.41 19.92 17.93 12.41 12.89 18.92 3.03 43.40%
DY 0.04 0.00 0.04 0.04 0.00 2.15 0.00 -
P/NAPS 0.63 0.67 0.66 0.60 0.62 0.76 0.93 -6.27%

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