[LYSAGHT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 70.04%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 63,368 63,696 81,098 71,810 57,738 58,200 61,950 0.37%
PBT 20,764 13,721 20,410 11,658 9,456 11,420 12,053 9.48%
Tax -3,770 -3,109 -4,685 -2,714 -2,104 -2,544 -2,762 5.31%
NP 16,993 10,612 15,725 8,944 7,352 8,876 9,290 10.58%
-
NP to SH 16,993 10,612 15,725 8,944 7,352 8,876 9,290 10.58%
-
Tax Rate 18.16% 22.66% 22.95% 23.28% 22.25% 22.28% 22.92% -
Total Cost 46,374 53,084 65,373 62,866 50,386 49,324 52,660 -2.09%
-
Net Worth 114,345 116,839 111,018 98,128 93,147 89,397 83,981 5.27%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 27,719 - - - - 27 -
Div Payout % - 261.21% - - - - 0.30% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 114,345 116,839 111,018 98,128 93,147 89,397 83,981 5.27%
NOSH 41,580 41,580 41,580 41,580 41,583 41,580 41,575 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 26.82% 16.66% 19.39% 12.45% 12.73% 15.25% 15.00% -
ROE 14.86% 9.08% 14.16% 9.11% 7.89% 9.93% 11.06% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 152.40 153.19 195.04 172.70 138.85 139.97 149.01 0.37%
EPS 40.87 25.52 37.81 21.51 17.68 21.35 22.35 10.57%
DPS 0.00 66.67 0.00 0.00 0.00 0.00 0.07 -
NAPS 2.75 2.81 2.67 2.36 2.24 2.15 2.02 5.27%
Adjusted Per Share Value based on latest NOSH - 41,580
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 152.40 153.19 195.04 172.70 138.86 139.97 148.99 0.37%
EPS 40.87 25.52 37.81 21.51 17.68 21.35 22.34 10.58%
DPS 0.00 66.67 0.00 0.00 0.00 0.00 0.07 -
NAPS 2.75 2.81 2.67 2.36 2.2402 2.15 2.0198 5.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.37 4.23 3.00 2.60 1.66 1.80 1.40 -
P/RPS 2.21 2.76 1.54 1.51 1.20 1.29 0.94 15.30%
P/EPS 8.25 16.57 7.93 12.09 9.39 8.43 6.26 4.70%
EY 12.13 6.03 12.61 8.27 10.65 11.86 15.96 -4.46%
DY 0.00 15.76 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 1.23 1.51 1.12 1.10 0.74 0.84 0.69 10.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 25/11/13 22/11/12 18/11/11 29/11/10 19/11/09 -
Price 3.93 4.13 3.10 2.43 1.70 1.79 1.44 -
P/RPS 2.58 2.70 1.59 1.41 1.22 1.28 0.97 17.69%
P/EPS 9.62 16.18 8.20 11.30 9.62 8.39 6.44 6.91%
EY 10.40 6.18 12.20 8.85 10.40 11.93 15.52 -6.45%
DY 0.00 16.14 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 1.43 1.47 1.16 1.03 0.76 0.83 0.71 12.37%

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