[LYSAGHT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 43.26%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,865 22,032 20,070 16,361 17,470 18,691 25,460 -5.73%
PBT 2,673 3,496 6,160 4,742 4,231 3,870 6,580 -13.93%
Tax -581 -872 -1,366 -1,182 -955 -590 -1,555 -15.12%
NP 2,092 2,624 4,794 3,560 3,276 3,280 5,025 -13.58%
-
NP to SH 2,092 2,624 4,794 3,560 3,276 3,280 5,025 -13.58%
-
Tax Rate 21.74% 24.94% 22.18% 24.93% 22.57% 15.25% 23.63% -
Total Cost 15,773 19,408 15,276 12,801 14,194 15,411 20,435 -4.22%
-
Net Worth 148,024 141,372 127,234 117,671 99,832 114,338 103,148 6.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,910 2,910 2,910 6,237 - 4,989 4,991 -8.59%
Div Payout % 139.13% 110.92% 60.71% 175.20% - 152.11% 99.32% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 148,024 141,372 127,234 117,671 99,832 114,338 103,148 6.20%
NOSH 41,580 41,580 41,580 41,580 41,596 41,577 41,592 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.71% 11.91% 23.89% 21.76% 18.75% 17.55% 19.74% -
ROE 1.41% 1.86% 3.77% 3.03% 3.28% 2.87% 4.87% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.97 52.99 48.27 39.35 42.00 44.95 61.21 -5.72%
EPS 5.03 6.31 11.53 8.56 7.88 7.89 12.09 -13.59%
DPS 7.00 7.00 7.00 15.00 0.00 12.00 12.00 -8.58%
NAPS 3.56 3.40 3.06 2.83 2.40 2.75 2.48 6.20%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 42.97 52.99 48.27 39.35 42.02 44.95 61.23 -5.72%
EPS 5.03 6.31 11.53 8.56 7.88 7.89 12.09 -13.59%
DPS 7.00 7.00 7.00 15.00 0.00 12.00 12.00 -8.58%
NAPS 3.56 3.40 3.06 2.83 2.401 2.7498 2.4807 6.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.50 3.94 3.50 3.77 3.25 3.05 2.42 -
P/RPS 5.82 7.44 7.25 9.58 7.74 6.78 3.95 6.66%
P/EPS 49.69 62.43 30.36 44.03 41.27 38.66 20.03 16.34%
EY 2.01 1.60 3.29 2.27 2.42 2.59 4.99 -14.05%
DY 2.80 1.78 2.00 3.98 0.00 3.93 4.96 -9.08%
P/NAPS 0.70 1.16 1.14 1.33 1.35 1.11 0.98 -5.45%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 15/02/17 25/02/16 26/02/15 26/02/14 02/04/13 -
Price 2.74 4.15 3.49 3.66 3.46 3.13 2.30 -
P/RPS 6.38 7.83 7.23 9.30 8.24 6.96 3.76 9.20%
P/EPS 54.46 65.76 30.27 42.75 43.93 39.68 19.04 19.13%
EY 1.84 1.52 3.30 2.34 2.28 2.52 5.25 -16.02%
DY 2.55 1.69 2.01 4.10 0.00 3.83 5.22 -11.24%
P/NAPS 0.77 1.22 1.14 1.29 1.44 1.14 0.93 -3.09%

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