[LYSAGHT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.92%
YoY- 30.15%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 82,715 66,568 57,453 54,609 57,227 34,586 40,685 12.54%
PBT 11,273 7,706 4,989 8,503 6,596 932 3,845 19.62%
Tax -3,184 -1,946 -1,452 -2,442 -1,939 -478 -1,010 21.07%
NP 8,089 5,760 3,537 6,061 4,657 454 2,835 19.08%
-
NP to SH 8,089 5,760 3,537 6,061 4,657 454 2,835 19.08%
-
Tax Rate 28.24% 25.25% 29.10% 28.72% 29.40% 51.29% 26.27% -
Total Cost 74,626 60,808 53,916 48,548 52,570 34,132 37,850 11.97%
-
Net Worth 41,550 41,573 41,543 53,078 47,454 41,228 39,469 0.85%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16 12 - - 832 - - -
Div Payout % 0.21% 0.22% - - 17.87% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,550 41,573 41,543 53,078 47,454 41,228 39,469 0.85%
NOSH 41,550 41,573 41,543 41,686 41,605 41,228 19,734 13.20%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.78% 8.65% 6.16% 11.10% 8.14% 1.31% 6.97% -
ROE 19.47% 13.86% 8.51% 11.42% 9.81% 1.10% 7.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 199.07 160.12 138.30 131.00 137.55 83.89 206.16 -0.58%
EPS 19.47 13.86 8.51 14.54 11.19 1.10 14.37 5.19%
DPS 0.04 0.03 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.2733 1.1406 1.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 41,686
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 198.93 160.10 138.17 131.33 137.63 83.18 97.85 12.54%
EPS 19.45 13.85 8.51 14.58 11.20 1.09 6.82 19.07%
DPS 0.04 0.03 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9993 0.9998 0.9991 1.2765 1.1413 0.9915 0.9492 0.86%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.08 1.04 0.75 0.95 0.96 0.80 1.00 -
P/RPS 0.54 0.65 0.54 0.73 0.70 0.95 0.49 1.63%
P/EPS 5.55 7.51 8.81 6.53 8.58 72.65 6.96 -3.70%
EY 18.03 13.32 11.35 15.30 11.66 1.38 14.37 3.85%
DY 0.04 0.03 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.08 1.04 0.75 0.75 0.84 0.80 0.50 13.68%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 21/02/06 28/02/05 19/02/04 28/02/03 26/02/02 -
Price 1.04 1.14 0.85 0.98 1.03 0.76 1.04 -
P/RPS 0.52 0.71 0.61 0.75 0.75 0.91 0.50 0.65%
P/EPS 5.34 8.23 9.98 6.74 9.20 69.02 7.24 -4.94%
EY 18.72 12.15 10.02 14.84 10.87 1.45 13.81 5.19%
DY 0.04 0.03 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 1.04 1.14 0.85 0.77 0.90 0.76 0.52 12.24%

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