[LYSAGHT] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD

Announcement Date

15-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -2.05%

YoY- -11.12%

Quarter Report

LGS - 2 Qtr Financial Results.pdf

Latest QR

Upcoming QR

LYSAGHT's Result

LYSAGHT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	70,428	52,460	41,992	70,818	64,690	83,904	63,284	1.79%
YoY %	34.25%	24.93%	-40.70%	9.47%	-22.90%	32.58%	-	-
Horiz. %	111.29%	82.90%	66.35%	111.91%	102.22%	132.58%	100.00%	-
PBT	7,618	1,614	1,570	11,690	13,040	22,226	18,114	-13.43%
YoY %	372.00%	2.80%	-86.57%	-10.35%	-41.33%	22.70%	-	-
Horiz. %	42.06%	8.91%	8.67%	64.54%	71.99%	122.70%	100.00%	-
Tax	-1,442	-138	-144	-2,526	-2,730	-4,880	-3,652	-14.34%
YoY %	-944.93%	4.17%	94.30%	7.47%	44.06%	-33.63%	-	-
Horiz. %	39.49%	3.78%	3.94%	69.17%	74.75%	133.63%	100.00%	-
NP	6,176	1,476	1,426	9,164	10,310	17,346	14,462	-13.21%
YoY %	318.43%	3.51%	-84.44%	-11.12%	-40.56%	19.94%	-	-
Horiz. %	42.71%	10.21%	9.86%	63.37%	71.29%	119.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,176	1,476	1,426	9,164	10,310	17,346	14,462	-13.21%
YoY %	318.43%	3.51%	-84.44%	-11.12%	-40.56%	19.94%	-	-
Horiz. %	42.71%	10.21%	9.86%	63.37%	71.29%	119.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.93%	8.55%	9.17%	21.61%	20.94%	21.96%	20.16%	-
YoY %	121.40%	-6.76%	-57.57%	3.20%	-4.64%	8.93%	-	-
Horiz. %	93.90%	42.41%	45.49%	107.19%	103.87%	108.93%	100.00%	-
Total Cost	64,252	50,984	40,566	61,654	54,380	66,558	48,822	4.68%
YoY %	26.02%	25.68%	-34.20%	13.38%	-18.30%	36.33%	-	-
Horiz. %	131.60%	104.43%	83.09%	126.28%	111.38%	136.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,993	156,756	155,509	153,014	145,945	133,056	118,918	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	162,993	156,756	155,509	153,014	145,945	133,056	118,918	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-
NOSH	41,580	41,580	41,580	41,580	41,580	41,580	41,580	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	8.77%	2.81%	3.40%	12.94%	15.94%	20.67%	22.85%	-
YoY %	212.10%	-17.35%	-73.72%	-18.82%	-22.88%	-9.54%	-	-
Horiz. %	38.38%	12.30%	14.88%	56.63%	69.76%	90.46%	100.00%	-
ROE	3.79%	0.94%	0.92%	5.99%	7.06%	13.04%	12.16%	-
YoY %	303.19%	2.17%	-84.64%	-15.16%	-45.86%	7.24%	-	-
Horiz. %	31.17%	7.73%	7.57%	49.26%	58.06%	107.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	169.38	126.17	100.99	170.32	155.58	201.79	152.20	1.79%
YoY %	34.25%	24.93%	-40.71%	9.47%	-22.90%	32.58%	-	-
Horiz. %	111.29%	82.90%	66.35%	111.91%	102.22%	132.58%	100.00%	-
EPS	14.86	3.54	3.42	22.04	24.80	41.72	34.78	-13.20%
YoY %	319.77%	3.51%	-84.48%	-11.13%	-40.56%	19.95%	-	-
Horiz. %	42.73%	10.18%	9.83%	63.37%	71.31%	119.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.92	3.77	3.74	3.68	3.51	3.20	2.86	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 41,580
RPS	169.38	126.17	100.99	170.32	155.58	201.79	152.20	1.79%
YoY %	34.25%	24.93%	-40.71%	9.47%	-22.90%	32.58%	-	-
Horiz. %	111.29%	82.90%	66.35%	111.91%	102.22%	132.58%	100.00%	-
EPS	14.86	3.54	3.42	22.04	24.80	41.72	34.78	-13.20%
YoY %	319.77%	3.51%	-84.48%	-11.13%	-40.56%	19.95%	-	-
Horiz. %	42.73%	10.18%	9.83%	63.37%	71.31%	119.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.92	3.77	3.74	3.68	3.51	3.20	2.86	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.78	2.02	2.13	2.65	3.22	3.60	3.45	-
P/RPS	1.05	1.60	2.11	1.56	2.07	1.78	2.27	-12.05%
YoY %	-34.38%	-24.17%	35.26%	-24.64%	16.29%	-21.59%	-	-
Horiz. %	46.26%	70.48%	92.95%	68.72%	91.19%	78.41%	100.00%	-
P/EPS	11.98	56.90	62.11	12.02	12.99	8.63	9.92	3.19%
YoY %	-78.95%	-8.39%	416.72%	-7.47%	50.52%	-13.00%	-	-
Horiz. %	120.77%	573.59%	626.11%	121.17%	130.95%	87.00%	100.00%	-
EY	8.34	1.76	1.61	8.32	7.70	11.59	10.08	-3.10%
YoY %	373.86%	9.32%	-80.65%	8.05%	-33.56%	14.98%	-	-
Horiz. %	82.74%	17.46%	15.97%	82.54%	76.39%	114.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.54	0.57	0.72	0.92	1.13	1.21	-15.19%
YoY %	-16.67%	-5.26%	-20.83%	-21.74%	-18.58%	-6.61%	-	-
Horiz. %	37.19%	44.63%	47.11%	59.50%	76.03%	93.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	18/08/22	19/08/21	12/08/20	15/08/19	16/08/18	08/08/17	24/08/16	-
Price	1.79	2.15	2.12	2.43	3.20	3.75	3.43	-
P/RPS	1.06	1.70	2.10	1.43	2.06	1.86	2.25	-11.78%
YoY %	-37.65%	-19.05%	46.85%	-30.58%	10.75%	-17.33%	-	-
Horiz. %	47.11%	75.56%	93.33%	63.56%	91.56%	82.67%	100.00%	-
P/EPS	12.05	60.57	61.82	11.03	12.91	8.99	9.86	3.39%
YoY %	-80.11%	-2.02%	460.47%	-14.56%	43.60%	-8.82%	-	-
Horiz. %	122.21%	614.30%	626.98%	111.87%	130.93%	91.18%	100.00%	-
EY	8.30	1.65	1.62	9.07	7.75	11.12	10.14	-3.28%
YoY %	403.03%	1.85%	-82.14%	17.03%	-30.31%	9.66%	-	-
Horiz. %	81.85%	16.27%	15.98%	89.45%	76.43%	109.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.57	0.57	0.66	0.91	1.17	1.20	-14.76%
YoY %	-19.30%	0.00%	-13.64%	-27.47%	-22.22%	-2.50%	-	-
Horiz. %	38.33%	47.50%	47.50%	55.00%	75.83%	97.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos