[LYSAGHT] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 167.01%
YoY- 510.81%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 64,711 54,167 59,185 49,295 32,313 43,994 36,392 10.06%
PBT 7,099 4,323 9,702 4,560 878 4,923 4,464 8.03%
Tax -1,817 -1,381 -2,821 -1,225 -332 -1,366 -798 14.69%
NP 5,282 2,942 6,881 3,335 546 3,557 3,666 6.27%
-
NP to SH 5,282 2,942 6,881 3,335 546 3,557 3,666 6.27%
-
Tax Rate 25.60% 31.95% 29.08% 26.86% 37.81% 27.75% 17.88% -
Total Cost 59,429 51,225 52,304 45,960 31,767 40,437 32,726 10.44%
-
Net Worth 58,674 54,402 52,168 45,820 43,350 39,572 40,353 6.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12 - 832 - - 989 989 -52.04%
Div Payout % 0.24% - 12.09% - - 27.83% 26.99% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 58,674 54,402 52,168 45,820 43,350 39,572 40,353 6.43%
NOSH 41,612 41,681 41,555 41,582 41,851 19,786 19,780 13.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.16% 5.43% 11.63% 6.77% 1.69% 8.09% 10.07% -
ROE 9.00% 5.41% 13.19% 7.28% 1.26% 8.99% 9.08% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.51 129.95 142.42 118.55 77.21 222.34 183.98 -2.76%
EPS 12.69 7.06 16.56 8.02 1.30 17.98 18.53 -6.11%
DPS 0.03 0.00 2.00 0.00 0.00 5.00 5.00 -57.35%
NAPS 1.41 1.3052 1.2554 1.1019 1.0358 2.00 2.0401 -5.96%
Adjusted Per Share Value based on latest NOSH - 41,582
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.63 130.27 142.34 118.55 77.71 105.81 87.52 10.06%
EPS 12.70 7.08 16.55 8.02 1.31 8.55 8.82 6.26%
DPS 0.03 0.00 2.00 0.00 0.00 2.38 2.38 -51.74%
NAPS 1.4111 1.3084 1.2547 1.102 1.0426 0.9517 0.9705 6.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.86 0.79 0.94 1.01 0.86 0.69 0.88 -
P/RPS 0.55 0.61 0.66 0.85 1.11 0.31 0.48 2.29%
P/EPS 6.78 11.19 5.68 12.59 65.92 3.84 4.75 6.10%
EY 14.76 8.93 17.62 7.94 1.52 26.05 21.06 -5.74%
DY 0.03 0.00 2.13 0.00 0.00 7.25 5.68 -58.25%
P/NAPS 0.61 0.61 0.75 0.92 0.83 0.35 0.43 5.99%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 27/11/01 20/11/00 -
Price 0.98 0.77 0.93 0.95 0.82 0.96 0.86 -
P/RPS 0.63 0.59 0.65 0.80 1.06 0.43 0.47 5.00%
P/EPS 7.72 10.91 5.62 11.85 62.85 5.34 4.64 8.85%
EY 12.95 9.17 17.80 8.44 1.59 18.73 21.55 -8.13%
DY 0.03 0.00 2.15 0.00 0.00 5.21 5.81 -58.40%
P/NAPS 0.70 0.59 0.74 0.86 0.79 0.48 0.42 8.88%

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