[LYSAGHT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.05%
YoY- 62.85%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 62,705 102,037 82,715 66,568 57,453 54,609 57,227 1.53%
PBT 12,082 18,878 11,273 7,706 4,989 8,503 6,596 10.60%
Tax -2,750 -4,286 -3,184 -1,946 -1,452 -2,442 -1,939 5.99%
NP 9,332 14,592 8,089 5,760 3,537 6,061 4,657 12.27%
-
NP to SH 9,332 14,592 8,089 5,760 3,537 6,061 4,657 12.27%
-
Tax Rate 22.76% 22.70% 28.24% 25.25% 29.10% 28.72% 29.40% -
Total Cost 53,373 87,445 74,626 60,808 53,916 48,548 52,570 0.25%
-
Net Worth 83,236 41,584 41,550 41,573 41,543 53,078 47,454 9.80%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,080 20 16 12 - - 832 16.48%
Div Payout % 22.30% 0.14% 0.21% 0.22% - - 17.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 83,236 41,584 41,550 41,573 41,543 53,078 47,454 9.80%
NOSH 41,618 41,584 41,550 41,573 41,543 41,686 41,605 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.88% 14.30% 9.78% 8.65% 6.16% 11.10% 8.14% -
ROE 11.21% 35.09% 19.47% 13.86% 8.51% 11.42% 9.81% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 150.67 245.37 199.07 160.12 138.30 131.00 137.55 1.52%
EPS 22.42 35.09 19.47 13.86 8.51 14.54 11.19 12.26%
DPS 5.00 0.05 0.04 0.03 0.00 0.00 2.00 16.48%
NAPS 2.00 1.00 1.00 1.00 1.00 1.2733 1.1406 9.80%
Adjusted Per Share Value based on latest NOSH - 41,573
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 150.81 245.40 198.93 160.10 138.17 131.33 137.63 1.53%
EPS 22.44 35.09 19.45 13.85 8.51 14.58 11.20 12.26%
DPS 5.00 0.05 0.04 0.03 0.00 0.00 2.00 16.48%
NAPS 2.0018 1.0001 0.9993 0.9998 0.9991 1.2765 1.1413 9.80%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.40 1.00 1.08 1.04 0.75 0.95 0.96 -
P/RPS 0.93 0.41 0.54 0.65 0.54 0.73 0.70 4.84%
P/EPS 6.24 2.85 5.55 7.51 8.81 6.53 8.58 -5.16%
EY 16.02 35.09 18.03 13.32 11.35 15.30 11.66 5.43%
DY 3.57 0.05 0.04 0.03 0.00 0.00 2.08 9.41%
P/NAPS 0.70 1.00 1.08 1.04 0.75 0.75 0.84 -2.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 26/02/09 25/02/08 26/02/07 21/02/06 28/02/05 19/02/04 -
Price 1.47 0.80 1.04 1.14 0.85 0.98 1.03 -
P/RPS 0.98 0.33 0.52 0.71 0.61 0.75 0.75 4.55%
P/EPS 6.56 2.28 5.34 8.23 9.98 6.74 9.20 -5.47%
EY 15.25 43.86 18.72 12.15 10.02 14.84 10.87 5.79%
DY 3.40 0.06 0.04 0.03 0.00 0.00 1.94 9.79%
P/NAPS 0.74 0.80 1.04 1.14 0.85 0.77 0.90 -3.20%

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