[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -5.55%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 83,904 81,016 65,403 60,444 63,284 60,244 63,887 19.94%
PBT 22,226 22,492 19,048 17,184 18,114 18,684 20,315 6.18%
Tax -4,880 -4,728 -4,010 -3,525 -3,652 -3,772 -4,010 13.99%
NP 17,346 17,764 15,038 13,658 14,462 14,912 16,305 4.21%
-
NP to SH 17,346 17,764 15,038 13,658 14,462 14,912 16,305 4.21%
-
Tax Rate 21.96% 21.02% 21.05% 20.51% 20.16% 20.19% 19.74% -
Total Cost 66,558 63,252 50,365 46,785 48,822 45,332 47,582 25.10%
-
Net Worth 133,056 131,808 127,234 121,829 118,918 120,997 117,671 8.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 2,910 - - - 6,237 -
Div Payout % - - 19.35% - - - 38.25% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 133,056 131,808 127,234 121,829 118,918 120,997 117,671 8.54%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.67% 21.93% 22.99% 22.60% 22.85% 24.75% 25.52% -
ROE 13.04% 13.48% 11.82% 11.21% 12.16% 12.32% 13.86% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 201.79 194.84 157.29 145.37 152.20 144.89 153.65 19.94%
EPS 41.72 42.72 36.17 32.85 34.78 35.88 39.21 4.22%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 15.00 -
NAPS 3.20 3.17 3.06 2.93 2.86 2.91 2.83 8.54%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 201.79 194.84 157.29 145.37 152.20 144.89 153.65 19.94%
EPS 41.72 42.72 36.17 32.85 34.78 35.88 39.21 4.22%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 15.00 -
NAPS 3.20 3.17 3.06 2.93 2.86 2.91 2.83 8.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.60 3.62 3.50 3.49 3.45 3.50 3.77 -
P/RPS 1.78 1.86 2.23 2.40 2.27 2.42 2.45 -19.19%
P/EPS 8.63 8.47 9.68 10.62 9.92 9.76 9.61 -6.92%
EY 11.59 11.80 10.33 9.41 10.08 10.25 10.40 7.49%
DY 0.00 0.00 2.00 0.00 0.00 0.00 3.98 -
P/NAPS 1.13 1.14 1.14 1.19 1.21 1.20 1.33 -10.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 11/05/17 15/02/17 23/11/16 24/08/16 12/05/16 25/02/16 -
Price 3.75 3.69 3.49 3.50 3.43 3.86 3.66 -
P/RPS 1.86 1.89 2.22 2.41 2.25 2.66 2.38 -15.16%
P/EPS 8.99 8.64 9.65 10.65 9.86 10.76 9.33 -2.44%
EY 11.12 11.58 10.36 9.39 10.14 9.29 10.71 2.53%
DY 0.00 0.00 2.01 0.00 0.00 0.00 4.10 -
P/NAPS 1.17 1.16 1.14 1.19 1.20 1.33 1.29 -6.30%

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