[LYSAGHT] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 20.22%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 102,037 82,715 66,568 57,453 54,609 57,227 34,586 19.73%
PBT 18,878 11,273 7,706 4,989 8,503 6,596 932 65.02%
Tax -4,286 -3,184 -1,946 -1,452 -2,442 -1,939 -478 44.08%
NP 14,592 8,089 5,760 3,537 6,061 4,657 454 78.21%
-
NP to SH 14,592 8,089 5,760 3,537 6,061 4,657 454 78.21%
-
Tax Rate 22.70% 28.24% 25.25% 29.10% 28.72% 29.40% 51.29% -
Total Cost 87,445 74,626 60,808 53,916 48,548 52,570 34,132 16.95%
-
Net Worth 41,584 41,550 41,573 41,543 53,078 47,454 41,228 0.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20 16 12 - - 832 - -
Div Payout % 0.14% 0.21% 0.22% - - 17.87% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 41,584 41,550 41,573 41,543 53,078 47,454 41,228 0.14%
NOSH 41,584 41,550 41,573 41,543 41,686 41,605 41,228 0.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.30% 9.78% 8.65% 6.16% 11.10% 8.14% 1.31% -
ROE 35.09% 19.47% 13.86% 8.51% 11.42% 9.81% 1.10% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 245.37 199.07 160.12 138.30 131.00 137.55 83.89 19.56%
EPS 35.09 19.47 13.86 8.51 14.54 11.19 1.10 77.99%
DPS 0.05 0.04 0.03 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.2733 1.1406 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,543
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 245.40 198.93 160.10 138.17 131.33 137.63 83.18 19.73%
EPS 35.09 19.45 13.85 8.51 14.58 11.20 1.09 78.26%
DPS 0.05 0.04 0.03 0.00 0.00 2.00 0.00 -
NAPS 1.0001 0.9993 0.9998 0.9991 1.2765 1.1413 0.9915 0.14%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.00 1.08 1.04 0.75 0.95 0.96 0.80 -
P/RPS 0.41 0.54 0.65 0.54 0.73 0.70 0.95 -13.05%
P/EPS 2.85 5.55 7.51 8.81 6.53 8.58 72.65 -41.68%
EY 35.09 18.03 13.32 11.35 15.30 11.66 1.38 71.39%
DY 0.05 0.04 0.03 0.00 0.00 2.08 0.00 -
P/NAPS 1.00 1.08 1.04 0.75 0.75 0.84 0.80 3.78%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 25/02/08 26/02/07 21/02/06 28/02/05 19/02/04 28/02/03 -
Price 0.80 1.04 1.14 0.85 0.98 1.03 0.76 -
P/RPS 0.33 0.52 0.71 0.61 0.75 0.75 0.91 -15.54%
P/EPS 2.28 5.34 8.23 9.98 6.74 9.20 69.02 -43.32%
EY 43.86 18.72 12.15 10.02 14.84 10.87 1.45 76.42%
DY 0.06 0.04 0.03 0.00 0.00 1.94 0.00 -
P/NAPS 0.80 1.04 1.14 0.85 0.77 0.90 0.76 0.85%

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