[LYSAGHT] QoQ TTM 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- 34.25%
YoY- 122.05%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,515 86,284 89,244 89,820 79,318 67,822 61,480 18.65%
PBT 19,178 21,888 22,282 20,678 15,324 11,658 9,346 61.26%
Tax -4,104 -5,069 -5,288 -4,926 -3,591 -2,737 -2,104 55.92%
NP 15,074 16,819 16,994 15,752 11,733 8,921 7,242 62.80%
-
NP to SH 15,074 16,819 16,994 15,752 11,733 8,921 7,242 62.80%
-
Tax Rate 21.40% 23.16% 23.73% 23.82% 23.43% 23.48% 22.51% -
Total Cost 64,441 69,465 72,250 74,068 67,585 58,901 54,238 12.14%
-
Net Worth 114,338 110,979 111,018 107,692 103,148 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 4,991 4,991 4,991 4,158 4,158 12.87%
Div Payout % 33.10% 29.68% 29.37% 31.69% 42.54% 46.62% 57.42% -
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 114,338 110,979 111,018 107,692 103,148 98,128 98,128 10.69%
NOSH 41,580 41,580 41,580 41,580 41,580 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 18.96% 19.49% 19.04% 17.54% 14.79% 13.15% 11.78% -
ROE 13.18% 15.16% 15.31% 14.63% 11.37% 9.09% 7.38% -
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 191.24 207.59 214.63 216.02 190.70 163.11 147.86 18.65%
EPS 36.26 40.46 40.87 37.88 28.21 21.46 17.42 62.80%
DPS 12.00 12.00 12.00 12.00 12.00 10.00 10.00 12.88%
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 191.23 207.51 214.63 216.02 190.76 163.11 147.86 18.64%
EPS 36.25 40.45 40.87 37.88 28.22 21.46 17.42 62.77%
DPS 12.00 12.00 12.00 12.00 12.00 10.00 10.00 12.88%
NAPS 2.7498 2.6691 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 1.59 1.45 1.49 1.11 1.27 1.59 1.54 2.14%
P/EPS 8.41 7.41 7.83 6.34 8.58 12.12 13.03 -25.25%
EY 11.89 13.49 12.77 15.78 11.66 8.25 7.67 33.83%
DY 3.93 4.00 3.75 5.00 4.96 3.85 4.41 -7.37%
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 1.64 1.49 1.51 1.09 1.21 1.49 1.42 10.04%
P/EPS 8.63 7.66 7.95 6.20 8.15 11.33 12.06 -19.94%
EY 11.58 13.05 12.58 16.12 12.27 8.83 8.29 24.88%
DY 3.83 3.87 3.69 5.11 5.22 4.12 4.76 -13.45%
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