[LYSAGHT] QoQ TTM 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- 7.88%
YoY- 134.66%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 72,166 79,515 86,284 89,244 89,820 79,318 67,822 4.22%
PBT 17,022 19,178 21,888 22,282 20,678 15,324 11,658 28.73%
Tax -3,479 -4,104 -5,069 -5,288 -4,926 -3,591 -2,737 17.35%
NP 13,543 15,074 16,819 16,994 15,752 11,733 8,921 32.12%
-
NP to SH 13,543 15,074 16,819 16,994 15,752 11,733 8,921 32.12%
-
Tax Rate 20.44% 21.40% 23.16% 23.73% 23.82% 23.43% 23.48% -
Total Cost 58,623 64,441 69,465 72,250 74,068 67,585 58,901 -0.31%
-
Net Worth 117,200 114,338 110,979 111,018 107,692 103,148 98,128 12.58%
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 4,989 4,991 4,991 4,991 4,991 4,158 12.92%
Div Payout % 36.84% 33.10% 29.68% 29.37% 31.69% 42.54% 46.62% -
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 117,200 114,338 110,979 111,018 107,692 103,148 98,128 12.58%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 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 18.77% 18.96% 19.49% 19.04% 17.54% 14.79% 13.15% -
ROE 11.56% 13.18% 15.16% 15.31% 14.63% 11.37% 9.09% -
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 173.64 191.24 207.59 214.63 216.02 190.70 163.11 4.26%
EPS 32.59 36.26 40.46 40.87 37.88 28.21 21.46 32.15%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 10.00 12.93%
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 173.56 191.23 207.51 214.63 216.02 190.76 163.11 4.23%
EPS 32.57 36.25 40.45 40.87 37.88 28.22 21.46 32.09%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 10.00 12.93%
NAPS 2.8187 2.7498 2.6691 2.67 2.59 2.4807 2.36 12.58%
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 1.87 1.59 1.45 1.49 1.11 1.27 1.59 11.43%
P/EPS 9.97 8.41 7.41 7.83 6.34 8.58 12.12 -12.21%
EY 10.03 11.89 13.49 12.77 15.78 11.66 8.25 13.92%
DY 3.69 3.93 4.00 3.75 5.00 4.96 3.85 -2.79%
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 1.84 1.64 1.49 1.51 1.09 1.21 1.49 15.11%
P/EPS 9.82 8.63 7.66 7.95 6.20 8.15 11.33 -9.10%
EY 10.18 11.58 13.05 12.58 16.12 12.27 8.83 9.95%
DY 3.75 3.83 3.87 3.69 5.11 5.22 4.12 -6.08%
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