[LYSAGHT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 32.92%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 63,887 64,996 69,062 67,194 65,242 66,463 67,052 -3.16%
PBT 20,315 19,804 21,027 18,339 14,522 14,161 14,709 23.94%
Tax -4,010 -3,783 -4,052 -3,405 -3,287 -2,922 -3,006 21.11%
NP 16,305 16,021 16,975 14,934 11,235 11,239 11,703 24.66%
-
NP to SH 16,305 16,021 16,975 14,934 11,235 11,239 11,703 24.66%
-
Tax Rate 19.74% 19.10% 19.27% 18.57% 22.63% 20.63% 20.44% -
Total Cost 47,582 48,975 52,087 52,260 54,007 55,224 55,349 -9.56%
-
Net Worth 117,671 114,345 110,602 106,860 99,832 116,851 118,641 -0.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,237 - 20,792 20,792 20,792 25,781 4,989 16.00%
Div Payout % 38.25% - 122.49% 139.23% 185.06% 229.39% 42.63% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 117,671 114,345 110,602 106,860 99,832 116,851 118,641 -0.54%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.52% 24.65% 24.58% 22.23% 17.22% 16.91% 17.45% -
ROE 13.86% 14.01% 15.35% 13.98% 11.25% 9.62% 9.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.65 156.32 166.09 161.60 156.84 159.83 161.07 -3.08%
EPS 39.21 38.53 40.82 35.92 27.01 27.03 28.11 24.76%
DPS 15.00 0.00 50.00 50.00 50.00 62.00 12.00 15.99%
NAPS 2.83 2.75 2.66 2.57 2.40 2.81 2.85 -0.46%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.65 156.32 166.09 161.60 156.91 159.84 161.26 -3.16%
EPS 39.21 38.53 40.82 35.92 27.02 27.03 28.15 24.64%
DPS 15.00 0.00 50.00 50.00 50.00 62.00 12.00 15.99%
NAPS 2.83 2.75 2.66 2.57 2.401 2.8103 2.8533 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.77 3.37 3.92 3.38 3.25 4.23 5.52 -
P/RPS 2.45 2.16 2.36 2.09 2.07 2.65 3.43 -20.04%
P/EPS 9.61 8.75 9.60 9.41 12.03 15.65 19.64 -37.82%
EY 10.40 11.43 10.41 10.63 8.31 6.39 5.09 60.80%
DY 3.98 0.00 12.76 14.79 15.38 14.66 2.17 49.67%
P/NAPS 1.33 1.23 1.47 1.32 1.35 1.51 1.94 -22.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 24/08/15 15/05/15 26/02/15 25/11/14 22/08/14 -
Price 3.66 3.93 3.18 3.88 3.46 4.13 4.80 -
P/RPS 2.38 2.51 1.91 2.40 2.21 2.58 2.98 -13.88%
P/EPS 9.33 10.20 7.79 10.80 12.81 15.28 17.07 -33.07%
EY 10.71 9.80 12.84 9.26 7.81 6.54 5.86 49.31%
DY 4.10 0.00 15.72 12.89 14.45 15.01 2.50 38.94%
P/NAPS 1.29 1.43 1.20 1.51 1.44 1.47 1.68 -16.10%

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