[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
06-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.68%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,242 47,772 29,480 15,076 79,515 60,824 41,943 34.14%
PBT 14,522 10,291 5,867 3,962 19,178 15,308 10,336 25.36%
Tax -3,287 -2,332 -1,347 -899 -4,104 -3,514 -2,445 21.74%
NP 11,235 7,959 4,520 3,063 15,074 11,794 7,891 26.47%
-
NP to SH 11,235 7,959 4,520 3,063 15,074 11,794 7,891 26.47%
-
Tax Rate 22.63% 22.66% 22.96% 22.69% 21.40% 22.96% 23.66% -
Total Cost 54,007 39,813 24,960 12,013 64,441 49,030 34,052 35.88%
-
Net Worth 99,809 116,839 118,502 117,255 114,358 111,018 111,018 -6.83%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 20,790 - - 4,990 - - -
Div Payout % - 261.21% - - 33.10% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,809 116,839 118,502 117,255 114,358 111,018 111,018 -6.83%
NOSH 41,587 41,580 41,580 41,580 41,584 41,580 41,580 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.22% 16.66% 15.33% 20.32% 18.96% 19.39% 18.81% -
ROE 11.26% 6.81% 3.81% 2.61% 13.18% 10.62% 7.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.88 114.89 70.90 36.26 191.21 146.28 100.87 34.12%
EPS 27.02 19.14 10.87 7.37 36.25 28.36 18.98 26.46%
DPS 0.00 50.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.40 2.81 2.85 2.82 2.75 2.67 2.67 -6.84%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.91 114.89 70.90 36.26 191.23 146.28 100.87 34.14%
EPS 27.02 19.14 10.87 7.37 36.25 28.36 18.98 26.46%
DPS 0.00 50.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.4004 2.81 2.85 2.82 2.7503 2.67 2.67 -6.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.25 4.23 5.52 3.25 3.05 3.00 3.20 -
P/RPS 2.07 3.68 7.79 8.96 1.60 2.05 3.17 -24.67%
P/EPS 12.03 22.10 50.78 44.12 8.41 10.58 16.86 -20.10%
EY 8.31 4.53 1.97 2.27 11.88 9.45 5.93 25.14%
DY 0.00 11.82 0.00 0.00 3.93 0.00 0.00 -
P/NAPS 1.35 1.51 1.94 1.15 1.11 1.12 1.20 8.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 22/08/14 06/05/14 26/02/14 25/11/13 29/08/13 -
Price 3.46 4.13 4.80 3.20 3.13 3.10 3.25 -
P/RPS 2.21 3.59 6.77 8.83 1.64 2.12 3.22 -22.13%
P/EPS 12.81 21.58 44.16 43.44 8.63 10.93 17.13 -17.56%
EY 7.81 4.63 2.26 2.30 11.58 9.15 5.84 21.31%
DY 0.00 12.11 0.00 0.00 3.83 0.00 0.00 -
P/NAPS 1.44 1.47 1.68 1.13 1.14 1.16 1.22 11.65%

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