[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -39.81%
YoY- 120.76%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 63,887 47,526 33,300 17,028 65,242 47,772 29,480 67.22%
PBT 20,315 15,573 12,372 7,779 14,522 10,291 5,867 128.35%
Tax -4,010 -2,828 -2,112 -1,017 -3,287 -2,332 -1,347 106.53%
NP 16,305 12,745 10,260 6,762 11,235 7,959 4,520 134.66%
-
NP to SH 16,305 12,745 10,260 6,762 11,235 7,959 4,520 134.66%
-
Tax Rate 19.74% 18.16% 17.07% 13.07% 22.63% 22.66% 22.96% -
Total Cost 47,582 34,781 23,040 10,266 54,007 39,813 24,960 53.56%
-
Net Worth 117,671 114,345 110,602 106,860 99,809 116,839 118,502 -0.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,237 - - - - 20,790 - -
Div Payout % 38.25% - - - - 261.21% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 117,671 114,345 110,602 106,860 99,809 116,839 118,502 -0.46%
NOSH 41,580 41,580 41,580 41,580 41,587 41,580 41,580 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.52% 26.82% 30.81% 39.71% 17.22% 16.66% 15.33% -
ROE 13.86% 11.15% 9.28% 6.33% 11.26% 6.81% 3.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.65 114.30 80.09 40.95 156.88 114.89 70.90 67.22%
EPS 39.21 30.65 24.68 16.26 27.02 19.14 10.87 134.65%
DPS 15.00 0.00 0.00 0.00 0.00 50.00 0.00 -
NAPS 2.83 2.75 2.66 2.57 2.40 2.81 2.85 -0.46%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.65 114.30 80.09 40.95 156.91 114.89 70.90 67.22%
EPS 39.21 30.65 24.68 16.26 27.02 19.14 10.87 134.65%
DPS 15.00 0.00 0.00 0.00 0.00 50.00 0.00 -
NAPS 2.83 2.75 2.66 2.57 2.4004 2.81 2.85 -0.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.77 3.37 3.92 3.38 3.25 4.23 5.52 -
P/RPS 2.45 2.95 4.89 8.25 2.07 3.68 7.79 -53.65%
P/EPS 9.61 10.99 15.89 20.78 12.03 22.10 50.78 -66.93%
EY 10.40 9.10 6.29 4.81 8.31 4.53 1.97 202.27%
DY 3.98 0.00 0.00 0.00 0.00 11.82 0.00 -
P/NAPS 1.33 1.23 1.47 1.32 1.35 1.51 1.94 -22.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 24/08/15 15/05/15 26/02/15 25/11/14 22/08/14 -
Price 3.66 3.93 3.18 3.88 3.46 4.13 4.80 -
P/RPS 2.38 3.44 3.97 9.47 2.21 3.59 6.77 -50.09%
P/EPS 9.33 12.82 12.89 23.86 12.81 21.58 44.16 -64.42%
EY 10.71 7.80 7.76 4.19 7.81 4.63 2.26 181.33%
DY 4.10 0.00 0.00 0.00 0.00 12.11 0.00 -
P/NAPS 1.29 1.43 1.20 1.51 1.44 1.47 1.68 -16.10%

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