[LYSAGHT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.05%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,444 63,284 60,244 63,887 63,368 66,600 68,112 -7.63%
PBT 17,184 18,114 18,684 20,315 20,764 24,744 31,116 -32.61%
Tax -3,525 -3,652 -3,772 -4,010 -3,770 -4,224 -4,068 -9.08%
NP 13,658 14,462 14,912 16,305 16,993 20,520 27,048 -36.50%
-
NP to SH 13,658 14,462 14,912 16,305 16,993 20,520 27,048 -36.50%
-
Tax Rate 20.51% 20.16% 20.19% 19.74% 18.16% 17.07% 13.07% -
Total Cost 46,785 48,822 45,332 47,582 46,374 46,080 41,064 9.05%
-
Net Worth 121,829 118,918 120,997 117,671 114,345 110,602 106,860 9.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,237 - - - -
Div Payout % - - - 38.25% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 121,829 118,918 120,997 117,671 114,345 110,602 106,860 9.10%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.60% 22.85% 24.75% 25.52% 26.82% 30.81% 39.71% -
ROE 11.21% 12.16% 12.32% 13.86% 14.86% 18.55% 25.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 145.37 152.20 144.89 153.65 152.40 160.17 163.81 -7.63%
EPS 32.85 34.78 35.88 39.21 40.87 49.36 65.04 -36.49%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.93 2.86 2.91 2.83 2.75 2.66 2.57 9.10%
Adjusted Per Share Value based on latest NOSH - 41,580
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 145.37 152.20 144.89 153.65 152.40 160.17 163.81 -7.63%
EPS 32.85 34.78 35.88 39.21 40.87 49.36 65.04 -36.49%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.93 2.86 2.91 2.83 2.75 2.66 2.57 9.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.49 3.45 3.50 3.77 3.37 3.92 3.38 -
P/RPS 2.40 2.27 2.42 2.45 2.21 2.45 2.06 10.69%
P/EPS 10.62 9.92 9.76 9.61 8.25 7.94 5.20 60.76%
EY 9.41 10.08 10.25 10.40 12.13 12.59 19.25 -37.86%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 1.20 1.33 1.23 1.47 1.32 -6.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 12/05/16 25/02/16 24/11/15 24/08/15 15/05/15 -
Price 3.50 3.43 3.86 3.66 3.93 3.18 3.88 -
P/RPS 2.41 2.25 2.66 2.38 2.58 1.99 2.37 1.11%
P/EPS 10.65 9.86 10.76 9.33 9.62 6.44 5.96 47.09%
EY 9.39 10.14 9.29 10.71 10.40 15.52 16.77 -31.99%
DY 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.33 1.29 1.43 1.20 1.51 -14.64%

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