[LYSAGHT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -6.18%
YoY- 6.18%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 67,911 72,078 81,203 88,216 90,810 88,848 75,713 -6.97%
PBT 11,838 12,661 18,243 21,449 22,836 25,500 21,104 -31.91%
Tax -2,537 -2,828 -3,935 -4,725 -5,010 -5,504 -4,624 -32.90%
NP 9,301 9,833 14,308 16,724 17,826 19,996 16,480 -31.63%
-
NP to SH 9,301 9,833 14,308 16,724 17,826 19,996 16,480 -31.63%
-
Tax Rate 21.43% 22.34% 21.57% 22.03% 21.94% 21.58% 21.91% -
Total Cost 58,610 62,245 66,895 71,492 72,984 68,852 59,233 -0.70%
-
Net Worth 148,024 145,945 145,945 144,282 141,372 139,292 133,056 7.34%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,910 2,910 2,910 2,910 2,910 2,910 2,910 0.00%
Div Payout % 31.29% 29.60% 20.34% 17.40% 16.33% 14.56% 17.66% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 148,024 145,945 145,945 144,282 141,372 139,292 133,056 7.34%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.70% 13.64% 17.62% 18.96% 19.63% 22.51% 21.77% -
ROE 6.28% 6.74% 9.80% 11.59% 12.61% 14.36% 12.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 163.33 173.35 195.29 212.16 218.40 213.68 182.09 -6.97%
EPS 22.37 23.65 34.41 40.22 42.87 48.09 39.63 -31.62%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 3.56 3.51 3.51 3.47 3.40 3.35 3.20 7.34%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 163.33 173.35 195.29 212.16 218.40 213.68 182.09 -6.97%
EPS 22.37 23.65 34.41 40.22 42.87 48.09 39.63 -31.62%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 3.56 3.51 3.51 3.47 3.40 3.35 3.20 7.34%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.50 2.76 3.22 3.62 3.94 3.58 3.60 -
P/RPS 1.53 1.59 1.65 1.71 1.80 1.68 1.98 -15.75%
P/EPS 11.18 11.67 9.36 9.00 9.19 7.44 9.08 14.83%
EY 8.95 8.57 10.69 11.11 10.88 13.43 11.01 -12.86%
DY 2.80 2.54 2.17 1.93 1.78 1.96 1.94 27.62%
P/NAPS 0.70 0.79 0.92 1.04 1.16 1.07 1.13 -27.26%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 14/11/18 16/08/18 15/05/18 27/02/18 22/11/17 08/08/17 -
Price 2.74 2.70 3.20 3.32 4.15 3.50 3.75 -
P/RPS 1.68 1.56 1.64 1.56 1.90 1.64 2.06 -12.67%
P/EPS 12.25 11.42 9.30 8.25 9.68 7.28 9.46 18.74%
EY 8.16 8.76 10.75 12.11 10.33 13.74 10.57 -15.80%
DY 2.55 2.59 2.19 2.11 1.69 2.00 1.87 22.90%
P/NAPS 0.77 0.77 0.91 0.96 1.22 1.04 1.17 -24.28%

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