[LYSAGHT] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.04%
YoY- 106.33%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 79,156 64,711 54,167 59,185 49,295 32,313 43,994 10.27%
PBT 11,526 7,099 4,323 9,702 4,560 878 4,923 15.22%
Tax -2,895 -1,817 -1,381 -2,821 -1,225 -332 -1,366 13.32%
NP 8,631 5,282 2,942 6,881 3,335 546 3,557 15.91%
-
NP to SH 8,631 5,282 2,942 6,881 3,335 546 3,557 15.91%
-
Tax Rate 25.12% 25.60% 31.95% 29.08% 26.86% 37.81% 27.75% -
Total Cost 70,525 59,429 51,225 52,304 45,960 31,767 40,437 9.70%
-
Net Worth 65,283 58,674 54,402 52,168 45,820 43,350 39,572 8.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 16 12 - 832 - - 989 -49.69%
Div Payout % 0.19% 0.24% - 12.09% - - 27.83% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 65,283 58,674 54,402 52,168 45,820 43,350 39,572 8.69%
NOSH 41,581 41,612 41,681 41,555 41,582 41,851 19,786 13.17%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.90% 8.16% 5.43% 11.63% 6.77% 1.69% 8.09% -
ROE 13.22% 9.00% 5.41% 13.19% 7.28% 1.26% 8.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 190.36 155.51 129.95 142.42 118.55 77.21 222.34 -2.55%
EPS 20.76 12.69 7.06 16.56 8.02 1.30 17.98 2.42%
DPS 0.04 0.03 0.00 2.00 0.00 0.00 5.00 -55.26%
NAPS 1.57 1.41 1.3052 1.2554 1.1019 1.0358 2.00 -3.95%
Adjusted Per Share Value based on latest NOSH - 41,555
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 190.37 155.63 130.27 142.34 118.55 77.71 105.81 10.27%
EPS 20.76 12.70 7.08 16.55 8.02 1.31 8.55 15.92%
DPS 0.04 0.03 0.00 2.00 0.00 0.00 2.38 -49.37%
NAPS 1.5701 1.4111 1.3084 1.2547 1.102 1.0426 0.9517 8.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.17 0.86 0.79 0.94 1.01 0.86 0.69 -
P/RPS 0.61 0.55 0.61 0.66 0.85 1.11 0.31 11.93%
P/EPS 5.64 6.78 11.19 5.68 12.59 65.92 3.84 6.61%
EY 17.74 14.76 8.93 17.62 7.94 1.52 26.05 -6.19%
DY 0.03 0.03 0.00 2.13 0.00 0.00 7.25 -59.91%
P/NAPS 0.75 0.61 0.61 0.75 0.92 0.83 0.35 13.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 29/11/06 22/11/05 26/11/04 21/11/03 27/11/02 27/11/01 -
Price 1.26 0.98 0.77 0.93 0.95 0.82 0.96 -
P/RPS 0.66 0.63 0.59 0.65 0.80 1.06 0.43 7.39%
P/EPS 6.07 7.72 10.91 5.62 11.85 62.85 5.34 2.15%
EY 16.47 12.95 9.17 17.80 8.44 1.59 18.73 -2.11%
DY 0.03 0.03 0.00 2.15 0.00 0.00 5.21 -57.64%
P/NAPS 0.80 0.70 0.59 0.74 0.86 0.79 0.48 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