[LYSAGHT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.03%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,480 58,281 58,893 82,556 93,836 77,655 59,184 0.63%
PBT 9,346 10,339 10,375 17,330 13,816 10,481 5,689 8.61%
Tax -2,104 -2,439 -2,434 -3,492 -4,047 -2,797 -1,355 7.60%
NP 7,242 7,900 7,941 13,838 9,769 7,684 4,334 8.92%
-
NP to SH 7,242 7,900 7,941 13,838 9,769 7,684 4,334 8.92%
-
Tax Rate 22.51% 23.59% 23.46% 20.15% 29.29% 26.69% 23.82% -
Total Cost 54,238 50,381 50,952 68,718 84,067 69,971 54,850 -0.18%
-
Net Worth 98,128 94,726 88,641 82,755 73,154 64,473 58,197 9.08%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,158 41 2,080 20 - 16 12 164.78%
Div Payout % 57.42% 0.53% 26.20% 0.15% - 0.22% 0.29% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 98,128 94,726 88,641 82,755 73,154 64,473 58,197 9.08%
NOSH 41,580 41,546 41,615 41,585 41,565 41,595 41,569 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.78% 13.56% 13.48% 16.76% 10.41% 9.90% 7.32% -
ROE 7.38% 8.34% 8.96% 16.72% 13.35% 11.92% 7.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 147.86 140.28 141.52 198.52 225.76 186.69 142.37 0.63%
EPS 17.42 19.01 19.08 33.28 23.50 18.47 10.43 8.91%
DPS 10.00 0.10 5.00 0.05 0.00 0.04 0.03 163.08%
NAPS 2.36 2.28 2.13 1.99 1.76 1.55 1.40 9.08%
Adjusted Per Share Value based on latest NOSH - 41,585
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 147.86 140.17 141.64 198.55 225.68 186.76 142.34 0.63%
EPS 17.42 19.00 19.10 33.28 23.49 18.48 10.42 8.93%
DPS 10.00 0.10 5.00 0.05 0.00 0.04 0.03 163.08%
NAPS 2.36 2.2782 2.1318 1.9903 1.7594 1.5506 1.3997 9.08%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.27 1.86 1.70 1.15 0.94 1.15 0.85 -
P/RPS 1.54 1.33 1.20 0.58 0.42 0.62 0.60 16.99%
P/EPS 13.03 9.78 8.91 3.46 4.00 6.23 8.15 8.12%
EY 7.67 10.22 11.22 28.94 25.00 16.06 12.27 -7.52%
DY 4.41 0.05 2.94 0.04 0.00 0.03 0.04 118.81%
P/NAPS 0.96 0.82 0.80 0.58 0.53 0.74 0.61 7.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 25/08/11 19/08/10 28/08/09 28/08/08 21/08/07 22/08/06 -
Price 2.10 1.45 1.78 1.26 1.18 1.03 0.84 -
P/RPS 1.42 1.03 1.26 0.63 0.52 0.55 0.59 15.74%
P/EPS 12.06 7.63 9.33 3.79 5.02 5.58 8.06 6.94%
EY 8.29 13.11 10.72 26.41 19.92 17.93 12.41 -6.49%
DY 4.76 0.07 2.81 0.04 0.00 0.04 0.04 121.61%
P/NAPS 0.89 0.64 0.84 0.63 0.67 0.66 0.60 6.78%

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