[LYSAGHT] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.77%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 61,694 62,229 61,920 63,887 64,996 69,062 67,194 -5.51%
PBT 17,630 17,000 17,207 20,315 19,804 21,027 18,339 -2.58%
Tax -3,826 -3,724 -3,936 -4,010 -3,783 -4,052 -3,405 8.05%
NP 13,804 13,276 13,271 16,305 16,021 16,975 14,934 -5.09%
-
NP to SH 13,804 13,276 13,271 16,305 16,021 16,975 14,934 -5.09%
-
Tax Rate 21.70% 21.91% 22.87% 19.74% 19.10% 19.27% 18.57% -
Total Cost 47,890 48,953 48,649 47,582 48,975 52,087 52,260 -5.64%
-
Net Worth 121,829 118,918 120,997 117,671 114,345 110,602 106,860 9.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,237 6,237 6,237 6,237 - 20,792 20,792 -55.09%
Div Payout % 45.18% 46.98% 47.00% 38.25% - 122.49% 139.23% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 121,829 118,918 120,997 117,671 114,345 110,602 106,860 9.10%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.37% 21.33% 21.43% 25.52% 24.65% 24.58% 22.23% -
ROE 11.33% 11.16% 10.97% 13.86% 14.01% 15.35% 13.98% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 148.37 149.66 148.92 153.65 156.32 166.09 161.60 -5.52%
EPS 33.20 31.93 31.92 39.21 38.53 40.82 35.92 -5.10%
DPS 15.00 15.00 15.00 15.00 0.00 50.00 50.00 -55.08%
NAPS 2.93 2.86 2.91 2.83 2.75 2.66 2.57 9.10%
Adjusted Per Share Value based on latest NOSH - 41,580
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 148.37 149.66 148.92 153.65 156.32 166.09 161.60 -5.52%
EPS 33.20 31.93 31.92 39.21 38.53 40.82 35.92 -5.10%
DPS 15.00 15.00 15.00 15.00 0.00 50.00 50.00 -55.08%
NAPS 2.93 2.86 2.91 2.83 2.75 2.66 2.57 9.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.49 3.45 3.50 3.77 3.37 3.92 3.38 -
P/RPS 2.35 2.31 2.35 2.45 2.16 2.36 2.09 8.10%
P/EPS 10.51 10.81 10.97 9.61 8.75 9.60 9.41 7.62%
EY 9.51 9.25 9.12 10.40 11.43 10.41 10.63 -7.13%
DY 4.30 4.35 4.29 3.98 0.00 12.76 14.79 -56.01%
P/NAPS 1.19 1.21 1.20 1.33 1.23 1.47 1.32 -6.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 12/05/16 25/02/16 24/11/15 24/08/15 15/05/15 -
Price 3.50 3.43 3.86 3.66 3.93 3.18 3.88 -
P/RPS 2.36 2.29 2.59 2.38 2.51 1.91 2.40 -1.11%
P/EPS 10.54 10.74 12.09 9.33 10.20 7.79 10.80 -1.60%
EY 9.49 9.31 8.27 10.71 9.80 12.84 9.26 1.64%
DY 4.29 4.37 3.89 4.10 0.00 15.72 12.89 -51.87%
P/NAPS 1.19 1.20 1.33 1.29 1.43 1.20 1.51 -14.64%

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