[LYSAGHT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -77.14%
YoY- -44.87%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 65,403 45,333 31,642 15,061 63,887 47,526 33,300 56.51%
PBT 19,048 12,888 9,057 4,671 20,315 15,573 12,372 33.15%
Tax -4,010 -2,644 -1,826 -943 -4,010 -2,828 -2,112 53.03%
NP 15,038 10,244 7,231 3,728 16,305 12,745 10,260 28.88%
-
NP to SH 15,038 10,244 7,231 3,728 16,305 12,745 10,260 28.88%
-
Tax Rate 21.05% 20.52% 20.16% 20.19% 19.74% 18.16% 17.07% -
Total Cost 50,365 35,089 24,411 11,333 47,582 34,781 23,040 68.03%
-
Net Worth 127,234 121,829 118,918 120,997 117,671 114,345 110,602 9.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,910 - - - 6,237 - - -
Div Payout % 19.35% - - - 38.25% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 127,234 121,829 118,918 120,997 117,671 114,345 110,602 9.74%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.99% 22.60% 22.85% 24.75% 25.52% 26.82% 30.81% -
ROE 11.82% 8.41% 6.08% 3.08% 13.86% 11.15% 9.28% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 157.29 109.03 76.10 36.22 153.65 114.30 80.09 56.50%
EPS 36.17 24.64 17.39 8.97 39.21 30.65 24.68 28.87%
DPS 7.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.06 2.93 2.86 2.91 2.83 2.75 2.66 9.74%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 157.29 109.03 76.10 36.22 153.65 114.30 80.09 56.50%
EPS 36.17 24.64 17.39 8.97 39.21 30.65 24.68 28.87%
DPS 7.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.06 2.93 2.86 2.91 2.83 2.75 2.66 9.74%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.50 3.49 3.45 3.50 3.77 3.37 3.92 -
P/RPS 2.23 3.20 4.53 9.66 2.45 2.95 4.89 -40.61%
P/EPS 9.68 14.17 19.84 39.04 9.61 10.99 15.89 -28.02%
EY 10.33 7.06 5.04 2.56 10.40 9.10 6.29 38.98%
DY 2.00 0.00 0.00 0.00 3.98 0.00 0.00 -
P/NAPS 1.14 1.19 1.21 1.20 1.33 1.23 1.47 -15.52%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 15/02/17 23/11/16 24/08/16 12/05/16 25/02/16 24/11/15 24/08/15 -
Price 3.49 3.50 3.43 3.86 3.66 3.93 3.18 -
P/RPS 2.22 3.21 4.51 10.66 2.38 3.44 3.97 -32.00%
P/EPS 9.65 14.21 19.72 43.05 9.33 12.82 12.89 -17.47%
EY 10.36 7.04 5.07 2.32 10.71 7.80 7.76 21.13%
DY 2.01 0.00 0.00 0.00 4.10 0.00 0.00 -
P/NAPS 1.14 1.19 1.20 1.33 1.29 1.43 1.20 -3.34%

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