[LYSAGHT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.81%
YoY- -27.91%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 89,820 56,342 57,232 62,420 93,557 88,472 71,384 3.89%
PBT 20,678 9,209 9,762 12,342 17,041 13,994 8,811 15.26%
Tax -4,926 -2,115 -2,404 -2,934 -3,990 -3,533 -2,222 14.17%
NP 15,752 7,094 7,358 9,408 13,051 10,461 6,589 15.61%
-
NP to SH 15,752 7,094 7,358 9,408 13,051 10,461 6,589 15.61%
-
Tax Rate 23.82% 22.97% 24.63% 23.77% 23.41% 25.25% 25.22% -
Total Cost 74,068 49,248 49,874 53,012 80,506 78,011 64,795 2.25%
-
Net Worth 107,692 95,633 92,571 87,334 79,813 70,718 61,952 9.64%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,991 4,158 41 2,080 20 16 12 172.96%
Div Payout % 31.69% 58.62% 0.57% 22.12% 0.16% 0.16% 0.19% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 107,692 95,633 92,571 87,334 79,813 70,718 61,952 9.64%
NOSH 41,580 41,580 41,512 41,588 41,569 41,599 41,578 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.54% 12.59% 12.86% 15.07% 13.95% 11.82% 9.23% -
ROE 14.63% 7.42% 7.95% 10.77% 16.35% 14.79% 10.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 216.02 135.50 137.87 150.09 225.06 212.68 171.68 3.89%
EPS 37.88 17.06 17.72 22.62 31.40 25.15 15.85 15.61%
DPS 12.00 10.00 0.10 5.00 0.05 0.04 0.03 171.19%
NAPS 2.59 2.30 2.23 2.10 1.92 1.70 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 41,588
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 216.02 135.50 137.64 150.12 225.00 212.78 171.68 3.89%
EPS 37.88 17.06 17.70 22.63 31.39 25.16 15.85 15.61%
DPS 12.00 10.00 0.10 5.00 0.05 0.04 0.03 171.19%
NAPS 2.59 2.30 2.2264 2.1004 1.9195 1.7008 1.49 9.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.40 2.05 1.89 1.55 1.15 1.25 1.09 -
P/RPS 1.11 1.51 1.37 1.03 0.51 0.59 0.63 9.89%
P/EPS 6.34 12.02 10.66 6.85 3.66 4.97 6.88 -1.35%
EY 15.78 8.32 9.38 14.59 27.30 20.12 14.54 1.37%
DY 5.00 4.88 0.05 3.23 0.04 0.03 0.03 134.40%
P/NAPS 0.93 0.89 0.85 0.74 0.60 0.74 0.73 4.11%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 24/05/12 26/05/11 20/05/10 22/05/09 20/05/08 22/05/07 -
Price 2.35 2.10 1.85 1.60 1.02 1.05 1.14 -
P/RPS 1.09 1.55 1.34 1.07 0.45 0.49 0.66 8.71%
P/EPS 6.20 12.31 10.44 7.07 3.25 4.18 7.19 -2.43%
EY 16.12 8.12 9.58 14.14 30.78 23.95 13.90 2.49%
DY 5.11 4.76 0.05 3.13 0.05 0.04 0.03 135.25%
P/NAPS 0.91 0.91 0.83 0.76 0.53 0.62 0.77 2.82%

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