[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.81%
YoY- 28.48%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,772 29,480 15,076 79,515 60,824 41,943 22,425 65.48%
PBT 10,291 5,867 3,962 19,178 15,308 10,336 6,118 41.39%
Tax -2,332 -1,347 -899 -4,104 -3,514 -2,445 -1,524 32.75%
NP 7,959 4,520 3,063 15,074 11,794 7,891 4,594 44.20%
-
NP to SH 7,959 4,520 3,063 15,074 11,794 7,891 4,954 37.13%
-
Tax Rate 22.66% 22.96% 22.69% 21.40% 22.96% 23.66% 24.91% -
Total Cost 39,813 24,960 12,013 64,441 49,030 34,052 17,831 70.74%
-
Net Worth 116,839 118,502 117,255 114,358 111,018 111,018 107,692 5.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 20,790 - - 4,990 - - - -
Div Payout % 261.21% - - 33.10% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,839 118,502 117,255 114,358 111,018 111,018 107,692 5.57%
NOSH 41,580 41,580 41,580 41,584 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.66% 15.33% 20.32% 18.96% 19.39% 18.81% 20.49% -
ROE 6.81% 3.81% 2.61% 13.18% 10.62% 7.11% 4.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.89 70.90 36.26 191.21 146.28 100.87 53.93 65.48%
EPS 19.14 10.87 7.37 36.25 28.36 18.98 11.05 44.18%
DPS 50.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.81 2.85 2.82 2.75 2.67 2.67 2.59 5.58%
Adjusted Per Share Value based on latest NOSH - 41,577
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.89 70.90 36.26 191.23 146.28 100.87 53.93 65.48%
EPS 19.14 10.87 7.37 36.25 28.36 18.98 11.05 44.18%
DPS 50.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.81 2.85 2.82 2.7503 2.67 2.67 2.59 5.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.23 5.52 3.25 3.05 3.00 3.20 2.40 -
P/RPS 3.68 7.79 8.96 1.60 2.05 3.17 4.45 -11.88%
P/EPS 22.10 50.78 44.12 8.41 10.58 16.86 20.14 6.38%
EY 4.53 1.97 2.27 11.88 9.45 5.93 4.96 -5.86%
DY 11.82 0.00 0.00 3.93 0.00 0.00 0.00 -
P/NAPS 1.51 1.94 1.15 1.11 1.12 1.20 0.93 38.10%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 06/05/14 26/02/14 25/11/13 29/08/13 08/05/13 -
Price 4.13 4.80 3.20 3.13 3.10 3.25 2.35 -
P/RPS 3.59 6.77 8.83 1.64 2.12 3.22 4.36 -12.14%
P/EPS 21.58 44.16 43.44 8.63 10.93 17.13 19.72 6.18%
EY 4.63 2.26 2.30 11.58 9.15 5.84 5.07 -5.86%
DY 12.11 0.00 0.00 3.83 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 1.13 1.14 1.16 1.22 0.91 37.63%

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