[LYSAGHT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 13.67%
YoY- 45.05%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 81,203 75,713 62,229 69,062 67,052 89,244 61,480 4.74%
PBT 18,243 21,104 17,000 21,027 14,709 22,282 9,346 11.78%
Tax -3,935 -4,624 -3,724 -4,052 -3,006 -5,288 -2,104 10.99%
NP 14,308 16,480 13,276 16,975 11,703 16,994 7,242 12.01%
-
NP to SH 14,308 16,480 13,276 16,975 11,703 16,994 7,242 12.01%
-
Tax Rate 21.57% 21.91% 21.91% 19.27% 20.44% 23.73% 22.51% -
Total Cost 66,895 59,233 48,953 52,087 55,349 72,250 54,238 3.55%
-
Net Worth 145,945 133,056 118,918 110,602 118,641 111,018 98,128 6.83%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,910 2,910 6,237 20,792 4,989 4,991 4,158 -5.77%
Div Payout % 20.34% 17.66% 46.98% 122.49% 42.63% 29.37% 57.42% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 145,945 133,056 118,918 110,602 118,641 111,018 98,128 6.83%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.62% 21.77% 21.33% 24.58% 17.45% 19.04% 11.78% -
ROE 9.80% 12.39% 11.16% 15.35% 9.86% 15.31% 7.38% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 195.29 182.09 149.66 166.09 161.07 214.63 147.86 4.74%
EPS 34.41 39.63 31.93 40.82 28.11 40.87 17.42 12.00%
DPS 7.00 7.00 15.00 50.00 12.00 12.00 10.00 -5.76%
NAPS 3.51 3.20 2.86 2.66 2.85 2.67 2.36 6.83%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 195.29 182.09 149.66 166.09 161.26 214.63 147.86 4.74%
EPS 34.41 39.63 31.93 40.82 28.15 40.87 17.42 12.00%
DPS 7.00 7.00 15.00 50.00 12.00 12.00 10.00 -5.76%
NAPS 3.51 3.20 2.86 2.66 2.8533 2.67 2.36 6.83%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.22 3.60 3.45 3.92 5.52 3.20 2.27 -
P/RPS 1.65 1.98 2.31 2.36 3.43 1.49 1.54 1.15%
P/EPS 9.36 9.08 10.81 9.60 19.64 7.83 13.03 -5.36%
EY 10.69 11.01 9.25 10.41 5.09 12.77 7.67 5.68%
DY 2.17 1.94 4.35 12.76 2.17 3.75 4.41 -11.14%
P/NAPS 0.92 1.13 1.21 1.47 1.94 1.20 0.96 -0.70%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 08/08/17 24/08/16 24/08/15 22/08/14 29/08/13 26/07/12 -
Price 3.20 3.75 3.43 3.18 4.80 3.25 2.10 -
P/RPS 1.64 2.06 2.29 1.91 2.98 1.51 1.42 2.42%
P/EPS 9.30 9.46 10.74 7.79 17.07 7.95 12.06 -4.23%
EY 10.75 10.57 9.31 12.84 5.86 12.58 8.29 4.42%
DY 2.19 1.87 4.37 15.72 2.50 3.69 4.76 -12.13%
P/NAPS 0.91 1.17 1.20 1.20 1.68 1.22 0.89 0.37%

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