[LYSAGHT] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD

Announcement Date

15-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 5.14%

YoY- -39.0%

Quarter Report

LGS - 2 Qtr Financial Results.pdf

Latest QR

Upcoming QR

LYSAGHT's Result

LYSAGHT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	66,601	60,162	61,503	70,975	81,203	75,713	62,229	1.13%
YoY %	10.70%	-2.18%	-13.35%	-12.60%	7.25%	21.67%	-	-
Horiz. %	107.03%	96.68%	98.83%	114.05%	130.49%	121.67%	100.00%	-
PBT	7,082	3,874	6,682	11,163	18,243	21,104	17,000	-13.57%
YoY %	82.81%	-42.02%	-40.14%	-38.81%	-13.56%	24.14%	-	-
Horiz. %	41.66%	22.79%	39.31%	65.66%	107.31%	124.14%	100.00%	-
Tax	-1,488	-778	-1,376	-2,435	-3,935	-4,624	-3,724	-14.17%
YoY %	-91.26%	43.46%	43.49%	38.12%	14.90%	-24.17%	-	-
Horiz. %	39.96%	20.89%	36.95%	65.39%	105.67%	124.17%	100.00%	-
NP	5,594	3,096	5,306	8,728	14,308	16,480	13,276	-13.40%
YoY %	80.68%	-41.65%	-39.21%	-39.00%	-13.18%	24.13%	-	-
Horiz. %	42.14%	23.32%	39.97%	65.74%	107.77%	124.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,594	3,096	5,306	8,728	14,308	16,480	13,276	-13.40%
YoY %	80.68%	-41.65%	-39.21%	-39.00%	-13.18%	24.13%	-	-
Horiz. %	42.14%	23.32%	39.97%	65.74%	107.77%	124.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.01%	20.08%	20.59%	21.81%	21.57%	21.91%	21.91%	-
YoY %	4.63%	-2.48%	-5.59%	1.11%	-1.55%	0.00%	-	-
Horiz. %	95.89%	91.65%	93.98%	99.54%	98.45%	100.00%	100.00%	-
Total Cost	61,007	57,066	56,197	62,247	66,895	59,233	48,953	3.73%
YoY %	6.91%	1.55%	-9.72%	-6.95%	12.94%	21.00%	-	-
Horiz. %	124.62%	116.57%	114.80%	127.16%	136.65%	121.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,993	156,756	155,509	153,014	145,945	133,056	118,918	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	415	415	2,079	2,910	2,910	2,910	6,237	-36.32%
YoY %	0.00%	-80.04%	-28.56%	0.00%	0.00%	-53.34%	-	-
Horiz. %	6.65%	6.65%	33.33%	46.66%	46.66%	46.66%	100.00%	-
Div Payout %	7.43%	13.43%	39.18%	33.35%	20.34%	17.66%	46.98%	-
YoY %	-44.68%	-65.72%	17.48%	63.96%	15.18%	-62.41%	-	-
Horiz. %	15.82%	28.59%	83.40%	70.99%	43.30%	37.59%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	162,993	156,756	155,509	153,014	145,945	133,056	118,918	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-
NOSH	41,580	41,580	41,580	41,580	41,580	41,580	41,580	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	8.40%	5.15%	8.63%	12.30%	17.62%	21.77%	21.33%	-
YoY %	63.11%	-40.32%	-29.84%	-30.19%	-19.06%	2.06%	-	-
Horiz. %	39.38%	24.14%	40.46%	57.67%	82.61%	102.06%	100.00%	-
ROE	3.43%	1.98%	3.41%	5.70%	9.80%	12.39%	11.16%	-
YoY %	73.23%	-41.94%	-40.18%	-41.84%	-20.90%	11.02%	-	-
Horiz. %	30.73%	17.74%	30.56%	51.08%	87.81%	111.02%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	160.18	144.69	147.91	170.70	195.29	182.09	149.66	1.13%
YoY %	10.71%	-2.18%	-13.35%	-12.59%	7.25%	21.67%	-	-
Horiz. %	107.03%	96.68%	98.83%	114.06%	130.49%	121.67%	100.00%	-
EPS	13.45	7.45	12.76	20.99	34.41	39.63	31.93	-13.41%
YoY %	80.54%	-41.61%	-39.21%	-39.00%	-13.17%	24.12%	-	-
Horiz. %	42.12%	23.33%	39.96%	65.74%	107.77%	124.12%	100.00%	-
DPS	1.00	1.00	5.00	7.00	7.00	7.00	15.00	-36.30%
YoY %	0.00%	-80.00%	-28.57%	0.00%	0.00%	-53.33%	-	-
Horiz. %	6.67%	6.67%	33.33%	46.67%	46.67%	46.67%	100.00%	-
NAPS	3.92	3.77	3.74	3.68	3.51	3.20	2.86	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 41,580
RPS	160.18	144.69	147.91	170.70	195.29	182.09	149.66	1.13%
YoY %	10.71%	-2.18%	-13.35%	-12.59%	7.25%	21.67%	-	-
Horiz. %	107.03%	96.68%	98.83%	114.06%	130.49%	121.67%	100.00%	-
EPS	13.45	7.45	12.76	20.99	34.41	39.63	31.93	-13.41%
YoY %	80.54%	-41.61%	-39.21%	-39.00%	-13.17%	24.12%	-	-
Horiz. %	42.12%	23.33%	39.96%	65.74%	107.77%	124.12%	100.00%	-
DPS	1.00	1.00	5.00	7.00	7.00	7.00	15.00	-36.30%
YoY %	0.00%	-80.00%	-28.57%	0.00%	0.00%	-53.33%	-	-
Horiz. %	6.67%	6.67%	33.33%	46.67%	46.67%	46.67%	100.00%	-
NAPS	3.92	3.77	3.74	3.68	3.51	3.20	2.86	5.39%
YoY %	3.98%	0.80%	1.63%	4.84%	9.69%	11.89%	-	-
Horiz. %	137.06%	131.82%	130.77%	128.67%	122.73%	111.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.78	2.02	2.13	2.65	3.22	3.60	3.45	-
P/RPS	1.11	1.40	1.44	1.55	1.65	1.98	2.31	-11.49%
YoY %	-20.71%	-2.78%	-7.10%	-6.06%	-16.67%	-14.29%	-	-
Horiz. %	48.05%	60.61%	62.34%	67.10%	71.43%	85.71%	100.00%	-
P/EPS	13.23	27.13	16.69	12.62	9.36	9.08	10.81	3.42%
YoY %	-51.23%	62.55%	32.25%	34.83%	3.08%	-16.00%	-	-
Horiz. %	122.39%	250.97%	154.39%	116.74%	86.59%	84.00%	100.00%	-
EY	7.56	3.69	5.99	7.92	10.69	11.01	9.25	-3.30%
YoY %	104.88%	-38.40%	-24.37%	-25.91%	-2.91%	19.03%	-	-
Horiz. %	81.73%	39.89%	64.76%	85.62%	115.57%	119.03%	100.00%	-
DY	0.56	0.50	2.35	2.64	2.17	1.94	4.35	-28.93%
YoY %	12.00%	-78.72%	-10.98%	21.66%	11.86%	-55.40%	-	-
Horiz. %	12.87%	11.49%	54.02%	60.69%	49.89%	44.60%	100.00%	-
P/NAPS	0.45	0.54	0.57	0.72	0.92	1.13	1.21	-15.19%
YoY %	-16.67%	-5.26%	-20.83%	-21.74%	-18.58%	-6.61%	-	-
Horiz. %	37.19%	44.63%	47.11%	59.50%	76.03%	93.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	18/08/22	19/08/21	12/08/20	15/08/19	16/08/18	08/08/17	24/08/16	-
Price	1.79	2.15	2.12	2.43	3.20	3.75	3.43	-
P/RPS	1.12	1.49	1.43	1.42	1.64	2.06	2.29	-11.23%
YoY %	-24.83%	4.20%	0.70%	-13.41%	-20.39%	-10.04%	-	-
Horiz. %	48.91%	65.07%	62.45%	62.01%	71.62%	89.96%	100.00%	-
P/EPS	13.31	28.88	16.61	11.58	9.30	9.46	10.74	3.63%
YoY %	-53.91%	73.87%	43.44%	24.52%	-1.69%	-11.92%	-	-
Horiz. %	123.93%	268.90%	154.66%	107.82%	86.59%	88.08%	100.00%	-
EY	7.52	3.46	6.02	8.64	10.75	10.57	9.31	-3.49%
YoY %	117.34%	-42.52%	-30.32%	-19.63%	1.70%	13.53%	-	-
Horiz. %	80.77%	37.16%	64.66%	92.80%	115.47%	113.53%	100.00%	-
DY	0.56	0.47	2.36	2.88	2.19	1.87	4.37	-28.98%
YoY %	19.15%	-80.08%	-18.06%	31.51%	17.11%	-57.21%	-	-
Horiz. %	12.81%	10.76%	54.00%	65.90%	50.11%	42.79%	100.00%	-
P/NAPS	0.46	0.57	0.57	0.66	0.91	1.17	1.20	-14.76%
YoY %	-19.30%	0.00%	-13.64%	-27.47%	-22.22%	-2.50%	-	-
Horiz. %	38.33%	47.50%	47.50%	55.00%	75.83%	97.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos