[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 18.13%
YoY- 19.13%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 90,810 91,704 83,904 81,016 65,403 60,444 63,284 27.13%
PBT 22,836 25,786 22,226 22,492 19,048 17,184 18,114 16.65%
Tax -5,010 -5,517 -4,880 -4,728 -4,010 -3,525 -3,652 23.39%
NP 17,826 20,269 17,346 17,764 15,038 13,658 14,462 14.91%
-
NP to SH 17,826 20,269 17,346 17,764 15,038 13,658 14,462 14.91%
-
Tax Rate 21.94% 21.40% 21.96% 21.02% 21.05% 20.51% 20.16% -
Total Cost 72,984 71,434 66,558 63,252 50,365 46,785 48,822 30.64%
-
Net Worth 141,372 139,292 133,056 131,808 127,234 121,829 118,918 12.18%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,910 - - - 2,910 - - -
Div Payout % 16.33% - - - 19.35% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 141,372 139,292 133,056 131,808 127,234 121,829 118,918 12.18%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.63% 22.10% 20.67% 21.93% 22.99% 22.60% 22.85% -
ROE 12.61% 14.55% 13.04% 13.48% 11.82% 11.21% 12.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 218.40 220.55 201.79 194.84 157.29 145.37 152.20 27.13%
EPS 42.87 48.75 41.72 42.72 36.17 32.85 34.78 14.91%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.40 3.35 3.20 3.17 3.06 2.93 2.86 12.18%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 218.40 220.55 201.79 194.84 157.29 145.37 152.20 27.13%
EPS 42.87 48.75 41.72 42.72 36.17 32.85 34.78 14.91%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.40 3.35 3.20 3.17 3.06 2.93 2.86 12.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.94 3.58 3.60 3.62 3.50 3.49 3.45 -
P/RPS 1.80 1.62 1.78 1.86 2.23 2.40 2.27 -14.29%
P/EPS 9.19 7.34 8.63 8.47 9.68 10.62 9.92 -4.95%
EY 10.88 13.62 11.59 11.80 10.33 9.41 10.08 5.20%
DY 1.78 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.16 1.07 1.13 1.14 1.14 1.19 1.21 -2.76%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 08/08/17 11/05/17 15/02/17 23/11/16 24/08/16 -
Price 4.15 3.50 3.75 3.69 3.49 3.50 3.43 -
P/RPS 1.90 1.59 1.86 1.89 2.22 2.41 2.25 -10.63%
P/EPS 9.68 7.18 8.99 8.64 9.65 10.65 9.86 -1.21%
EY 10.33 13.93 11.12 11.58 10.36 9.39 10.14 1.24%
DY 1.69 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 1.22 1.04 1.17 1.16 1.14 1.19 1.20 1.10%

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