[LYSAGHT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -15.59%
YoY- -42.61%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 89,244 61,480 58,281 58,893 82,556 93,836 77,655 2.34%
PBT 22,282 9,346 10,339 10,375 17,330 13,816 10,481 13.38%
Tax -5,288 -2,104 -2,439 -2,434 -3,492 -4,047 -2,797 11.18%
NP 16,994 7,242 7,900 7,941 13,838 9,769 7,684 14.12%
-
NP to SH 16,994 7,242 7,900 7,941 13,838 9,769 7,684 14.12%
-
Tax Rate 23.73% 22.51% 23.59% 23.46% 20.15% 29.29% 26.69% -
Total Cost 72,250 54,238 50,381 50,952 68,718 84,067 69,971 0.53%
-
Net Worth 111,018 98,128 94,726 88,641 82,755 73,154 64,473 9.47%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,991 4,158 41 2,080 20 - 16 160.19%
Div Payout % 29.37% 57.42% 0.53% 26.20% 0.15% - 0.22% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 111,018 98,128 94,726 88,641 82,755 73,154 64,473 9.47%
NOSH 41,580 41,580 41,546 41,615 41,585 41,565 41,595 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.04% 11.78% 13.56% 13.48% 16.76% 10.41% 9.90% -
ROE 15.31% 7.38% 8.34% 8.96% 16.72% 13.35% 11.92% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 214.63 147.86 140.28 141.52 198.52 225.76 186.69 2.34%
EPS 40.87 17.42 19.01 19.08 33.28 23.50 18.47 14.13%
DPS 12.00 10.00 0.10 5.00 0.05 0.00 0.04 158.50%
NAPS 2.67 2.36 2.28 2.13 1.99 1.76 1.55 9.47%
Adjusted Per Share Value based on latest NOSH - 41,615
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 214.63 147.86 140.17 141.64 198.55 225.68 186.76 2.34%
EPS 40.87 17.42 19.00 19.10 33.28 23.49 18.48 14.12%
DPS 12.00 10.00 0.10 5.00 0.05 0.00 0.04 158.50%
NAPS 2.67 2.36 2.2782 2.1318 1.9903 1.7594 1.5506 9.47%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.20 2.27 1.86 1.70 1.15 0.94 1.15 -
P/RPS 1.49 1.54 1.33 1.20 0.58 0.42 0.62 15.71%
P/EPS 7.83 13.03 9.78 8.91 3.46 4.00 6.23 3.87%
EY 12.77 7.67 10.22 11.22 28.94 25.00 16.06 -3.74%
DY 3.75 4.41 0.05 2.94 0.04 0.00 0.03 123.44%
P/NAPS 1.20 0.96 0.82 0.80 0.58 0.53 0.74 8.38%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 26/07/12 25/08/11 19/08/10 28/08/09 28/08/08 21/08/07 -
Price 3.25 2.10 1.45 1.78 1.26 1.18 1.03 -
P/RPS 1.51 1.42 1.03 1.26 0.63 0.52 0.55 18.31%
P/EPS 7.95 12.06 7.63 9.33 3.79 5.02 5.58 6.07%
EY 12.58 8.29 13.11 10.72 26.41 19.92 17.93 -5.73%
DY 3.69 4.76 0.07 2.81 0.04 0.00 0.04 112.42%
P/NAPS 1.22 0.89 0.64 0.84 0.63 0.67 0.66 10.77%

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