[LYSAGHT] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
06-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -10.16%
YoY- -14.02%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,242 66,463 67,052 72,166 79,515 86,284 89,244 -18.80%
PBT 14,522 14,161 14,709 17,022 19,178 21,888 22,282 -24.77%
Tax -3,287 -2,922 -3,006 -3,479 -4,104 -5,069 -5,288 -27.10%
NP 11,235 11,239 11,703 13,543 15,074 16,819 16,994 -24.05%
-
NP to SH 11,235 11,239 11,703 13,543 15,074 16,819 16,994 -24.05%
-
Tax Rate 22.63% 20.63% 20.44% 20.44% 21.40% 23.16% 23.73% -
Total Cost 54,007 55,224 55,349 58,623 64,441 69,465 72,250 -17.59%
-
Net Worth 99,832 116,851 118,641 117,200 114,338 110,979 111,018 -6.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,792 25,781 4,989 4,989 4,989 4,991 4,991 158.23%
Div Payout % 185.06% 229.39% 42.63% 36.84% 33.10% 29.68% 29.37% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,832 116,851 118,641 117,200 114,338 110,979 111,018 -6.81%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.22% 16.91% 17.45% 18.77% 18.96% 19.49% 19.04% -
ROE 11.25% 9.62% 9.86% 11.56% 13.18% 15.16% 15.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.84 159.83 161.07 173.64 191.24 207.59 214.63 -18.82%
EPS 27.01 27.03 28.11 32.59 36.26 40.46 40.87 -24.07%
DPS 50.00 62.00 12.00 12.00 12.00 12.00 12.00 158.26%
NAPS 2.40 2.81 2.85 2.82 2.75 2.67 2.67 -6.84%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.91 159.84 161.26 173.56 191.23 207.51 214.63 -18.80%
EPS 27.02 27.03 28.15 32.57 36.25 40.45 40.87 -24.05%
DPS 50.00 62.00 12.00 12.00 12.00 12.00 12.00 158.26%
NAPS 2.401 2.8103 2.8533 2.8187 2.7498 2.6691 2.67 -6.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.25 4.23 5.52 3.25 3.05 3.00 3.20 -
P/RPS 2.07 2.65 3.43 1.87 1.59 1.45 1.49 24.43%
P/EPS 12.03 15.65 19.64 9.97 8.41 7.41 7.83 33.04%
EY 8.31 6.39 5.09 10.03 11.89 13.49 12.77 -24.84%
DY 15.38 14.66 2.17 3.69 3.93 4.00 3.75 155.56%
P/NAPS 1.35 1.51 1.94 1.15 1.11 1.12 1.20 8.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 22/08/14 06/05/14 26/02/14 25/11/13 29/08/13 -
Price 3.46 4.13 4.80 3.20 3.13 3.10 3.25 -
P/RPS 2.21 2.58 2.98 1.84 1.64 1.49 1.51 28.81%
P/EPS 12.81 15.28 17.07 9.82 8.63 7.66 7.95 37.32%
EY 7.81 6.54 5.86 10.18 11.58 13.05 12.58 -27.16%
DY 14.45 15.01 2.50 3.75 3.83 3.87 3.69 147.82%
P/NAPS 1.44 1.47 1.68 1.13 1.14 1.16 1.22 11.65%

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