[LYSAGHT] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.14%
YoY- -15.19%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 66,463 86,284 67,822 58,730 59,892 72,852 97,125 -6.12%
PBT 14,161 21,888 11,658 10,135 11,608 15,764 14,257 -0.11%
Tax -2,922 -5,069 -2,737 -2,483 -2,586 -3,159 -4,055 -5.31%
NP 11,239 16,819 8,921 7,652 9,022 12,605 10,202 1.62%
-
NP to SH 11,239 16,819 8,921 7,652 9,022 12,605 10,202 1.62%
-
Tax Rate 20.63% 23.16% 23.48% 24.50% 22.28% 20.04% 28.44% -
Total Cost 55,224 69,465 58,901 51,078 50,870 60,247 86,923 -7.27%
-
Net Worth 116,851 110,979 98,128 93,132 89,341 83,907 73,614 8.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 25,781 4,991 4,158 41 2,080 20 - -
Div Payout % 229.39% 29.68% 46.62% 0.54% 23.06% 0.16% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 116,851 110,979 98,128 93,132 89,341 83,907 73,614 8.00%
NOSH 41,580 41,580 41,580 41,577 41,554 41,538 41,589 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.91% 19.49% 13.15% 13.03% 15.06% 17.30% 10.50% -
ROE 9.62% 15.16% 9.09% 8.22% 10.10% 15.02% 13.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 159.83 207.59 163.11 141.26 144.13 175.38 233.53 -6.12%
EPS 27.03 40.46 21.46 18.40 21.71 30.35 24.53 1.62%
DPS 62.00 12.00 10.00 0.10 5.00 0.05 0.00 -
NAPS 2.81 2.67 2.36 2.24 2.15 2.02 1.77 8.00%
Adjusted Per Share Value based on latest NOSH - 41,577
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 159.84 207.51 163.11 141.25 144.04 175.21 233.59 -6.12%
EPS 27.03 40.45 21.46 18.40 21.70 30.32 24.54 1.62%
DPS 62.00 12.00 10.00 0.10 5.00 0.05 0.00 -
NAPS 2.8103 2.6691 2.36 2.2398 2.1487 2.018 1.7704 8.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.23 3.00 2.60 1.66 1.80 1.40 0.85 -
P/RPS 2.65 1.45 1.59 1.18 1.25 0.80 0.36 39.45%
P/EPS 15.65 7.41 12.12 9.02 8.29 4.61 3.47 28.52%
EY 6.39 13.49 8.25 11.09 12.06 21.68 28.86 -22.21%
DY 14.66 4.00 3.85 0.06 2.78 0.04 0.00 -
P/NAPS 1.51 1.12 1.10 0.74 0.84 0.69 0.48 21.03%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 25/11/13 22/11/12 18/11/11 29/11/10 19/11/09 21/11/08 -
Price 4.13 3.10 2.43 1.70 1.79 1.44 1.00 -
P/RPS 2.58 1.49 1.49 1.20 1.24 0.82 0.43 34.78%
P/EPS 15.28 7.66 11.33 9.24 8.24 4.75 4.08 24.60%
EY 6.54 13.05 8.83 10.83 12.13 21.07 24.53 -19.76%
DY 15.01 3.87 4.12 0.06 2.79 0.03 0.00 -
P/NAPS 1.47 1.16 1.03 0.76 0.83 0.71 0.56 17.44%

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