[LYSAGHT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 21.33%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 81,203 88,216 90,810 88,848 75,713 70,596 65,403 15.56%
PBT 18,243 21,449 22,836 25,500 21,104 20,000 19,048 -2.84%
Tax -3,935 -4,725 -5,010 -5,504 -4,624 -4,249 -4,010 -1.25%
NP 14,308 16,724 17,826 19,996 16,480 15,751 15,038 -3.27%
-
NP to SH 14,308 16,724 17,826 19,996 16,480 15,751 15,038 -3.27%
-
Tax Rate 21.57% 22.03% 21.94% 21.58% 21.91% 21.25% 21.05% -
Total Cost 66,895 71,492 72,984 68,852 59,233 54,845 50,365 20.89%
-
Net Worth 145,945 144,282 141,372 139,292 133,056 131,808 127,234 9.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,910 2,910 2,910 2,910 2,910 2,910 2,910 0.00%
Div Payout % 20.34% 17.40% 16.33% 14.56% 17.66% 18.48% 19.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 145,945 144,282 141,372 139,292 133,056 131,808 127,234 9.60%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.62% 18.96% 19.63% 22.51% 21.77% 22.31% 22.99% -
ROE 9.80% 11.59% 12.61% 14.36% 12.39% 11.95% 11.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 195.29 212.16 218.40 213.68 182.09 169.78 157.29 15.56%
EPS 34.41 40.22 42.87 48.09 39.63 37.88 36.17 -3.27%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 3.51 3.47 3.40 3.35 3.20 3.17 3.06 9.60%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 195.29 212.16 218.40 213.68 182.09 169.78 157.29 15.56%
EPS 34.41 40.22 42.87 48.09 39.63 37.88 36.17 -3.27%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 3.51 3.47 3.40 3.35 3.20 3.17 3.06 9.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.22 3.62 3.94 3.58 3.60 3.62 3.50 -
P/RPS 1.65 1.71 1.80 1.68 1.98 2.13 2.23 -18.23%
P/EPS 9.36 9.00 9.19 7.44 9.08 9.56 9.68 -2.22%
EY 10.69 11.11 10.88 13.43 11.01 10.46 10.33 2.31%
DY 2.17 1.93 1.78 1.96 1.94 1.93 2.00 5.60%
P/NAPS 0.92 1.04 1.16 1.07 1.13 1.14 1.14 -13.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 15/05/18 27/02/18 22/11/17 08/08/17 11/05/17 15/02/17 -
Price 3.20 3.32 4.15 3.50 3.75 3.69 3.49 -
P/RPS 1.64 1.56 1.90 1.64 2.06 2.17 2.22 -18.32%
P/EPS 9.30 8.25 9.68 7.28 9.46 9.74 9.65 -2.43%
EY 10.75 12.11 10.33 13.74 10.57 10.27 10.36 2.50%
DY 2.19 2.11 1.69 2.00 1.87 1.90 2.01 5.90%
P/NAPS 0.91 0.96 1.22 1.04 1.17 1.16 1.14 -13.98%

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