[LYSAGHT] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 57.87%
YoY- -66.53%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 84,323 70,410 57,617 54,928 75,916 67,911 90,810 -1.22%
PBT 13,806 9,207 4,080 3,852 11,742 11,838 22,836 -8.04%
Tax -2,557 -2,116 -836 -781 -2,567 -2,537 -5,010 -10.59%
NP 11,249 7,091 3,244 3,071 9,175 9,301 17,826 -7.38%
-
NP to SH 11,249 7,091 3,244 3,071 9,175 9,301 17,826 -7.38%
-
Tax Rate 18.52% 22.98% 20.49% 20.28% 21.86% 21.43% 21.94% -
Total Cost 73,074 63,319 54,373 51,857 66,741 58,610 72,984 0.02%
-
Net Worth 179,625 167,983 158,835 155,093 154,261 148,024 141,372 4.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,326 1,247 415 415 2,079 2,910 2,910 2.25%
Div Payout % 29.57% 17.59% 12.82% 13.54% 22.66% 31.29% 16.33% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 179,625 167,983 158,835 155,093 154,261 148,024 141,372 4.07%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.34% 10.07% 5.63% 5.59% 12.09% 13.70% 19.63% -
ROE 6.26% 4.22% 2.04% 1.98% 5.95% 6.28% 12.61% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 202.80 169.34 138.57 132.10 182.58 163.33 218.40 -1.22%
EPS 27.05 17.05 7.80 7.39 22.07 22.37 42.87 -7.38%
DPS 8.00 3.00 1.00 1.00 5.00 7.00 7.00 2.24%
NAPS 4.32 4.04 3.82 3.73 3.71 3.56 3.40 4.07%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 202.80 169.34 138.57 132.10 182.58 163.33 218.40 -1.22%
EPS 27.05 17.05 7.80 7.39 22.07 22.37 42.87 -7.38%
DPS 8.00 3.00 1.00 1.00 5.00 7.00 7.00 2.24%
NAPS 4.32 4.04 3.82 3.73 3.71 3.56 3.40 4.07%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.22 1.90 1.86 2.34 2.41 2.50 3.94 -
P/RPS 1.09 1.12 1.34 1.77 1.32 1.53 1.80 -8.01%
P/EPS 8.21 11.14 23.84 31.68 10.92 11.18 9.19 -1.86%
EY 12.19 8.98 4.19 3.16 9.16 8.95 10.88 1.91%
DY 3.60 1.58 0.54 0.43 2.07 2.80 1.78 12.44%
P/NAPS 0.51 0.47 0.49 0.63 0.65 0.70 1.16 -12.79%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 23/02/22 25/03/21 20/02/20 21/02/19 27/02/18 -
Price 2.39 1.85 1.87 2.14 2.47 2.74 4.15 -
P/RPS 1.18 1.09 1.35 1.62 1.35 1.68 1.90 -7.62%
P/EPS 8.83 10.85 23.97 28.97 11.19 12.25 9.68 -1.51%
EY 11.32 9.22 4.17 3.45 8.93 8.16 10.33 1.53%
DY 3.35 1.62 0.53 0.47 2.02 2.55 1.69 12.07%
P/NAPS 0.55 0.46 0.49 0.57 0.67 0.77 1.22 -12.42%

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