[LYSAGHT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -28.23%
YoY- 60.44%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 15,076 18,691 18,881 19,518 22,425 25,460 21,841 -21.91%
PBT 3,962 3,870 4,972 4,218 6,118 6,580 5,366 -18.32%
Tax -899 -590 -1,069 -921 -1,524 -1,555 -1,288 -21.33%
NP 3,063 3,280 3,903 3,297 4,594 5,025 4,078 -17.38%
-
NP to SH 3,063 3,280 3,903 3,297 4,594 5,025 4,078 -17.38%
-
Tax Rate 22.69% 15.25% 21.50% 21.83% 24.91% 23.63% 24.00% -
Total Cost 12,013 15,411 14,978 16,221 17,831 20,435 17,763 -22.97%
-
Net Worth 117,255 114,338 111,018 111,018 107,692 103,148 98,128 12.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,989 - - - 4,991 - -
Div Payout % - 152.11% - - - 99.32% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 117,255 114,338 111,018 111,018 107,692 103,148 98,128 12.61%
NOSH 41,580 41,577 41,580 41,580 41,580 41,592 41,580 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.32% 17.55% 20.67% 16.89% 20.49% 19.74% 18.67% -
ROE 2.61% 2.87% 3.52% 2.97% 4.27% 4.87% 4.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.26 44.95 45.41 46.94 53.93 61.21 52.53 -21.91%
EPS 7.37 7.89 9.39 7.93 11.05 12.09 9.81 -17.37%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.82 2.75 2.67 2.67 2.59 2.48 2.36 12.61%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 36.26 44.95 45.41 46.94 53.93 61.23 52.53 -21.91%
EPS 7.37 7.89 9.39 7.93 11.05 12.09 9.81 -17.37%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.82 2.7498 2.67 2.67 2.59 2.4807 2.36 12.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.25 3.05 3.00 3.20 2.40 2.42 2.60 -
P/RPS 8.96 6.78 6.61 6.82 4.45 3.95 4.95 48.57%
P/EPS 44.12 38.66 31.96 40.36 21.72 20.03 26.51 40.48%
EY 2.27 2.59 3.13 2.48 4.60 4.99 3.77 -28.71%
DY 0.00 3.93 0.00 0.00 0.00 4.96 0.00 -
P/NAPS 1.15 1.11 1.12 1.20 0.93 0.98 1.10 3.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 26/02/14 25/11/13 29/08/13 08/05/13 02/04/13 22/11/12 -
Price 3.20 3.13 3.10 3.25 2.35 2.30 2.43 -
P/RPS 8.83 6.96 6.83 6.92 4.36 3.76 4.63 53.84%
P/EPS 43.44 39.68 33.03 40.99 21.27 19.04 24.78 45.43%
EY 2.30 2.52 3.03 2.44 4.70 5.25 4.04 -31.33%
DY 0.00 3.83 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 1.13 1.14 1.16 1.22 0.91 0.93 1.03 6.37%

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