[LYSAGHT] YoY TTM 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- -1.03%
YoY- 88.53%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 61,694 64,996 66,463 86,284 67,822 58,730 59,892 0.49%
PBT 17,630 19,804 14,161 21,888 11,658 10,135 11,608 7.20%
Tax -3,826 -3,783 -2,922 -5,069 -2,737 -2,483 -2,586 6.73%
NP 13,804 16,021 11,239 16,819 8,921 7,652 9,022 7.33%
-
NP to SH 13,804 16,021 11,239 16,819 8,921 7,652 9,022 7.33%
-
Tax Rate 21.70% 19.10% 20.63% 23.16% 23.48% 24.50% 22.28% -
Total Cost 47,890 48,975 55,224 69,465 58,901 51,078 50,870 -1.00%
-
Net Worth 121,829 114,345 116,851 110,979 98,128 93,132 89,341 5.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,237 - 25,781 4,991 4,158 41 2,080 20.06%
Div Payout % 45.18% - 229.39% 29.68% 46.62% 0.54% 23.06% -
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 121,829 114,345 116,851 110,979 98,128 93,132 89,341 5.30%
NOSH 41,580 41,580 41,580 41,580 41,580 41,577 41,554 0.01%
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 22.37% 24.65% 16.91% 19.49% 13.15% 13.03% 15.06% -
ROE 11.33% 14.01% 9.62% 15.16% 9.09% 8.22% 10.10% -
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 148.37 156.32 159.83 207.59 163.11 141.26 144.13 0.48%
EPS 33.20 38.53 27.03 40.46 21.46 18.40 21.71 7.32%
DPS 15.00 0.00 62.00 12.00 10.00 0.10 5.00 20.07%
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 148.37 156.32 159.84 207.51 163.11 141.25 144.04 0.49%
EPS 33.20 38.53 27.03 40.45 21.46 18.40 21.70 7.33%
DPS 15.00 0.00 62.00 12.00 10.00 0.10 5.00 20.07%
NAPS 2.93 2.75 2.8103 2.6691 2.36 2.2398 2.1487 5.29%
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 2.35 2.16 2.65 1.45 1.59 1.18 1.25 11.08%
P/EPS 10.51 8.75 15.65 7.41 12.12 9.02 8.29 4.03%
EY 9.51 11.43 6.39 13.49 8.25 11.09 12.06 -3.87%
DY 4.30 0.00 14.66 4.00 3.85 0.06 2.78 7.53%
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 2.36 2.51 2.58 1.49 1.49 1.20 1.24 11.31%
P/EPS 10.54 10.20 15.28 7.66 11.33 9.24 8.24 4.18%
EY 9.49 9.80 6.54 13.05 8.83 10.83 12.13 -4.00%
DY 4.29 0.00 15.01 3.87 4.12 0.06 2.79 7.42%
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