[LYSAGHT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -8.58%
YoY- 698.96%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,691 18,881 19,518 22,425 25,460 21,841 20,094 -4.69%
PBT 3,870 4,972 4,218 6,118 6,580 5,366 2,614 29.80%
Tax -590 -1,069 -921 -1,524 -1,555 -1,288 -559 3.65%
NP 3,280 3,903 3,297 4,594 5,025 4,078 2,055 36.45%
-
NP to SH 3,280 3,903 3,297 4,594 5,025 4,078 2,055 36.45%
-
Tax Rate 15.25% 21.50% 21.83% 24.91% 23.63% 24.00% 21.38% -
Total Cost 15,411 14,978 16,221 17,831 20,435 17,763 18,039 -9.93%
-
Net Worth 114,338 111,018 111,018 107,692 103,148 98,128 98,128 10.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,989 - - - 4,991 - - -
Div Payout % 152.11% - - - 99.32% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 114,338 111,018 111,018 107,692 103,148 98,128 98,128 10.69%
NOSH 41,577 41,580 41,580 41,580 41,592 41,580 41,580 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.55% 20.67% 16.89% 20.49% 19.74% 18.67% 10.23% -
ROE 2.87% 3.52% 2.97% 4.27% 4.87% 4.16% 2.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.95 45.41 46.94 53.93 61.21 52.53 48.33 -4.70%
EPS 7.89 9.39 7.93 11.05 12.09 9.81 4.94 36.52%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.75 2.67 2.67 2.59 2.48 2.36 2.36 10.70%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.95 45.41 46.94 53.93 61.23 52.53 48.33 -4.70%
EPS 7.89 9.39 7.93 11.05 12.09 9.81 4.94 36.52%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.7498 2.67 2.67 2.59 2.4807 2.36 2.36 10.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.05 3.00 3.20 2.40 2.42 2.60 2.27 -
P/RPS 6.78 6.61 6.82 4.45 3.95 4.95 4.70 27.58%
P/EPS 38.66 31.96 40.36 21.72 20.03 26.51 45.93 -10.82%
EY 2.59 3.13 2.48 4.60 4.99 3.77 2.18 12.13%
DY 3.93 0.00 0.00 0.00 4.96 0.00 0.00 -
P/NAPS 1.11 1.12 1.20 0.93 0.98 1.10 0.96 10.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 29/08/13 08/05/13 02/04/13 22/11/12 26/07/12 -
Price 3.13 3.10 3.25 2.35 2.30 2.43 2.10 -
P/RPS 6.96 6.83 6.92 4.36 3.76 4.63 4.35 36.68%
P/EPS 39.68 33.03 40.99 21.27 19.04 24.78 42.49 -4.44%
EY 2.52 3.03 2.44 4.70 5.25 4.04 2.35 4.75%
DY 3.83 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 1.14 1.16 1.22 0.91 0.93 1.03 0.89 17.89%

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