[LYSAGHT] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
12-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -37.21%
YoY- -39.21%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 71,951 66,601 60,162 61,503 70,975 81,203 75,713 -0.84%
PBT 11,260 7,082 3,874 6,682 11,163 18,243 21,104 -9.93%
Tax -2,190 -1,488 -778 -1,376 -2,435 -3,935 -4,624 -11.70%
NP 9,070 5,594 3,096 5,306 8,728 14,308 16,480 -9.46%
-
NP to SH 9,070 5,594 3,096 5,306 8,728 14,308 16,480 -9.46%
-
Tax Rate 19.45% 21.01% 20.08% 20.59% 21.81% 21.57% 21.91% -
Total Cost 62,881 61,007 57,066 56,197 62,247 66,895 59,233 1.00%
-
Net Worth 173,804 162,993 156,756 155,509 153,014 145,945 133,056 4.55%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,494 415 415 2,079 2,910 2,910 2,910 -2.53%
Div Payout % 27.51% 7.43% 13.43% 39.18% 33.35% 20.34% 17.66% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 173,804 162,993 156,756 155,509 153,014 145,945 133,056 4.55%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.61% 8.40% 5.15% 8.63% 12.30% 17.62% 21.77% -
ROE 5.22% 3.43% 1.98% 3.41% 5.70% 9.80% 12.39% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 173.04 160.18 144.69 147.91 170.70 195.29 182.09 -0.84%
EPS 21.81 13.45 7.45 12.76 20.99 34.41 39.63 -9.47%
DPS 6.00 1.00 1.00 5.00 7.00 7.00 7.00 -2.53%
NAPS 4.18 3.92 3.77 3.74 3.68 3.51 3.20 4.55%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 173.04 160.18 144.69 147.91 170.70 195.29 182.09 -0.84%
EPS 21.81 13.45 7.45 12.76 20.99 34.41 39.63 -9.47%
DPS 6.00 1.00 1.00 5.00 7.00 7.00 7.00 -2.53%
NAPS 4.18 3.92 3.77 3.74 3.68 3.51 3.20 4.55%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.90 1.78 2.02 2.13 2.65 3.22 3.60 -
P/RPS 1.10 1.11 1.40 1.44 1.55 1.65 1.98 -9.32%
P/EPS 8.71 13.23 27.13 16.69 12.62 9.36 9.08 -0.69%
EY 11.48 7.56 3.69 5.99 7.92 10.69 11.01 0.69%
DY 3.16 0.56 0.50 2.35 2.64 2.17 1.94 8.46%
P/NAPS 0.45 0.45 0.54 0.57 0.72 0.92 1.13 -14.21%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 17/08/23 18/08/22 19/08/21 12/08/20 15/08/19 16/08/18 08/08/17 -
Price 1.99 1.79 2.15 2.12 2.43 3.20 3.75 -
P/RPS 1.15 1.12 1.49 1.43 1.42 1.64 2.06 -9.25%
P/EPS 9.12 13.31 28.88 16.61 11.58 9.30 9.46 -0.60%
EY 10.96 7.52 3.46 6.02 8.64 10.75 10.57 0.60%
DY 3.02 0.56 0.47 2.36 2.88 2.19 1.87 8.31%
P/NAPS 0.48 0.46 0.57 0.57 0.66 0.91 1.17 -13.79%

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