[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -17.19%
YoY- 60.13%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 63,284 60,244 63,887 63,368 66,600 68,112 65,242 -2.01%
PBT 18,114 18,684 20,315 20,764 24,744 31,116 14,522 15.89%
Tax -3,652 -3,772 -4,010 -3,770 -4,224 -4,068 -3,287 7.27%
NP 14,462 14,912 16,305 16,993 20,520 27,048 11,235 18.35%
-
NP to SH 14,462 14,912 16,305 16,993 20,520 27,048 11,235 18.35%
-
Tax Rate 20.16% 20.19% 19.74% 18.16% 17.07% 13.07% 22.63% -
Total Cost 48,822 45,332 47,582 46,374 46,080 41,064 54,007 -6.51%
-
Net Worth 118,918 120,997 117,671 114,345 110,602 106,860 99,809 12.39%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 6,237 - - - - -
Div Payout % - - 38.25% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 118,918 120,997 117,671 114,345 110,602 106,860 99,809 12.39%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,587 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.85% 24.75% 25.52% 26.82% 30.81% 39.71% 17.22% -
ROE 12.16% 12.32% 13.86% 14.86% 18.55% 25.31% 11.26% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 152.20 144.89 153.65 152.40 160.17 163.81 156.88 -2.00%
EPS 34.78 35.88 39.21 40.87 49.36 65.04 27.02 18.34%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.91 2.83 2.75 2.66 2.57 2.40 12.41%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 152.20 144.89 153.65 152.40 160.17 163.81 156.91 -2.01%
EPS 34.78 35.88 39.21 40.87 49.36 65.04 27.02 18.34%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.91 2.83 2.75 2.66 2.57 2.4004 12.40%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.45 3.50 3.77 3.37 3.92 3.38 3.25 -
P/RPS 2.27 2.42 2.45 2.21 2.45 2.06 2.07 6.34%
P/EPS 9.92 9.76 9.61 8.25 7.94 5.20 12.03 -12.07%
EY 10.08 10.25 10.40 12.13 12.59 19.25 8.31 13.75%
DY 0.00 0.00 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.20 1.33 1.23 1.47 1.32 1.35 -7.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 12/05/16 25/02/16 24/11/15 24/08/15 15/05/15 26/02/15 -
Price 3.43 3.86 3.66 3.93 3.18 3.88 3.46 -
P/RPS 2.25 2.66 2.38 2.58 1.99 2.37 2.21 1.20%
P/EPS 9.86 10.76 9.33 9.62 6.44 5.96 12.81 -16.02%
EY 10.14 9.29 10.71 10.40 15.52 16.77 7.81 19.03%
DY 0.00 0.00 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.33 1.29 1.43 1.20 1.51 1.44 -11.45%

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