[LYSAGHT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.46%
YoY- 75.82%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 45,333 47,526 47,772 60,824 53,858 43,304 43,650 0.63%
PBT 12,888 15,573 10,291 15,308 8,744 7,092 8,565 7.04%
Tax -2,644 -2,828 -2,332 -3,514 -2,036 -1,578 -1,908 5.58%
NP 10,244 12,745 7,959 11,794 6,708 5,514 6,657 7.44%
-
NP to SH 10,244 12,745 7,959 11,794 6,708 5,514 6,657 7.44%
-
Tax Rate 20.52% 18.16% 22.66% 22.96% 23.28% 22.25% 22.28% -
Total Cost 35,089 34,781 39,813 49,030 47,150 37,790 36,993 -0.87%
-
Net Worth 121,829 114,345 116,839 111,018 98,128 93,147 89,397 5.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 20,790 - - - - -
Div Payout % - - 261.21% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 121,829 114,345 116,839 111,018 98,128 93,147 89,397 5.28%
NOSH 41,580 41,580 41,580 41,580 41,580 41,583 41,580 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.60% 26.82% 16.66% 19.39% 12.45% 12.73% 15.25% -
ROE 8.41% 11.15% 6.81% 10.62% 6.84% 5.92% 7.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.03 114.30 114.89 146.28 129.53 104.14 104.98 0.63%
EPS 24.64 30.65 19.14 28.36 16.13 13.26 16.01 7.44%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.75 2.81 2.67 2.36 2.24 2.15 5.28%
Adjusted Per Share Value based on latest NOSH - 41,580
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.03 114.30 114.89 146.28 129.53 104.15 104.98 0.63%
EPS 24.64 30.65 19.14 28.36 16.13 13.26 16.01 7.44%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.75 2.81 2.67 2.36 2.2402 2.15 5.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.49 3.37 4.23 3.00 2.60 1.66 1.80 -
P/RPS 3.20 2.95 3.68 2.05 2.01 1.59 1.71 10.99%
P/EPS 14.17 10.99 22.10 10.58 16.12 12.52 11.24 3.93%
EY 7.06 9.10 4.53 9.45 6.20 7.99 8.89 -3.76%
DY 0.00 0.00 11.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 1.51 1.12 1.10 0.74 0.84 5.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 25/11/14 25/11/13 22/11/12 18/11/11 29/11/10 -
Price 3.50 3.93 4.13 3.10 2.43 1.70 1.79 -
P/RPS 3.21 3.44 3.59 2.12 1.88 1.63 1.71 11.05%
P/EPS 14.21 12.82 21.58 10.93 15.06 12.82 11.18 4.07%
EY 7.04 7.80 4.63 9.15 6.64 7.80 8.94 -3.90%
DY 0.00 0.00 12.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.43 1.47 1.16 1.03 0.76 0.83 6.18%

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