[LYSAGHT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 76.08%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 33,300 17,028 65,242 47,772 29,480 15,076 79,515 -44.11%
PBT 12,372 7,779 14,522 10,291 5,867 3,962 19,178 -25.39%
Tax -2,112 -1,017 -3,287 -2,332 -1,347 -899 -4,104 -35.85%
NP 10,260 6,762 11,235 7,959 4,520 3,063 15,074 -22.67%
-
NP to SH 10,260 6,762 11,235 7,959 4,520 3,063 15,074 -22.67%
-
Tax Rate 17.07% 13.07% 22.63% 22.66% 22.96% 22.69% 21.40% -
Total Cost 23,040 10,266 54,007 39,813 24,960 12,013 64,441 -49.71%
-
Net Worth 110,602 106,860 99,809 116,839 118,502 117,255 114,358 -2.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 20,790 - - 4,990 -
Div Payout % - - - 261.21% - - 33.10% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,602 106,860 99,809 116,839 118,502 117,255 114,358 -2.20%
NOSH 41,580 41,580 41,587 41,580 41,580 41,580 41,584 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 30.81% 39.71% 17.22% 16.66% 15.33% 20.32% 18.96% -
ROE 9.28% 6.33% 11.26% 6.81% 3.81% 2.61% 13.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.09 40.95 156.88 114.89 70.90 36.26 191.21 -44.10%
EPS 24.68 16.26 27.02 19.14 10.87 7.37 36.25 -22.66%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 12.00 -
NAPS 2.66 2.57 2.40 2.81 2.85 2.82 2.75 -2.19%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.09 40.95 156.91 114.89 70.90 36.26 191.23 -44.11%
EPS 24.68 16.26 27.02 19.14 10.87 7.37 36.25 -22.66%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 12.00 -
NAPS 2.66 2.57 2.4004 2.81 2.85 2.82 2.7503 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.92 3.38 3.25 4.23 5.52 3.25 3.05 -
P/RPS 4.89 8.25 2.07 3.68 7.79 8.96 1.60 111.03%
P/EPS 15.89 20.78 12.03 22.10 50.78 44.12 8.41 53.01%
EY 6.29 4.81 8.31 4.53 1.97 2.27 11.88 -34.62%
DY 0.00 0.00 0.00 11.82 0.00 0.00 3.93 -
P/NAPS 1.47 1.32 1.35 1.51 1.94 1.15 1.11 20.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 15/05/15 26/02/15 25/11/14 22/08/14 06/05/14 26/02/14 -
Price 3.18 3.88 3.46 4.13 4.80 3.20 3.13 -
P/RPS 3.97 9.47 2.21 3.59 6.77 8.83 1.64 80.57%
P/EPS 12.89 23.86 12.81 21.58 44.16 43.44 8.63 30.76%
EY 7.76 4.19 7.81 4.63 2.26 2.30 11.58 -23.47%
DY 0.00 0.00 0.00 12.11 0.00 0.00 3.83 -
P/NAPS 1.20 1.51 1.44 1.47 1.68 1.13 1.14 3.48%

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