[LYSAGHT] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
06-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -10.16%
YoY- -14.02%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 70,596 61,920 67,194 72,166 89,820 56,342 57,232 3.55%
PBT 20,000 17,207 18,339 17,022 20,678 9,209 9,762 12.68%
Tax -4,249 -3,936 -3,405 -3,479 -4,926 -2,115 -2,404 9.94%
NP 15,751 13,271 14,934 13,543 15,752 7,094 7,358 13.51%
-
NP to SH 15,751 13,271 14,934 13,543 15,752 7,094 7,358 13.51%
-
Tax Rate 21.25% 22.87% 18.57% 20.44% 23.82% 22.97% 24.63% -
Total Cost 54,845 48,649 52,260 58,623 74,068 49,248 49,874 1.59%
-
Net Worth 131,808 120,997 106,860 117,200 107,692 95,633 92,571 6.06%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,910 6,237 20,792 4,989 4,991 4,158 41 103.34%
Div Payout % 18.48% 47.00% 139.23% 36.84% 31.69% 58.62% 0.57% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 131,808 120,997 106,860 117,200 107,692 95,633 92,571 6.06%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,512 0.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.31% 21.43% 22.23% 18.77% 17.54% 12.59% 12.86% -
ROE 11.95% 10.97% 13.98% 11.56% 14.63% 7.42% 7.95% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 169.78 148.92 161.60 173.64 216.02 135.50 137.87 3.52%
EPS 37.88 31.92 35.92 32.59 37.88 17.06 17.72 13.48%
DPS 7.00 15.00 50.00 12.00 12.00 10.00 0.10 102.87%
NAPS 3.17 2.91 2.57 2.82 2.59 2.30 2.23 6.03%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 169.78 148.92 161.60 173.56 216.02 135.50 137.64 3.55%
EPS 37.88 31.92 35.92 32.57 37.88 17.06 17.70 13.50%
DPS 7.00 15.00 50.00 12.00 12.00 10.00 0.10 102.87%
NAPS 3.17 2.91 2.57 2.8187 2.59 2.30 2.2264 6.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.62 3.50 3.38 3.25 2.40 2.05 1.89 -
P/RPS 2.13 2.35 2.09 1.87 1.11 1.51 1.37 7.62%
P/EPS 9.56 10.97 9.41 9.97 6.34 12.02 10.66 -1.79%
EY 10.46 9.12 10.63 10.03 15.78 8.32 9.38 1.83%
DY 1.93 4.29 14.79 3.69 5.00 4.88 0.05 83.73%
P/NAPS 1.14 1.20 1.32 1.15 0.93 0.89 0.85 5.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/17 12/05/16 15/05/15 06/05/14 08/05/13 24/05/12 26/05/11 -
Price 3.69 3.86 3.88 3.20 2.35 2.10 1.85 -
P/RPS 2.17 2.59 2.40 1.84 1.09 1.55 1.34 8.35%
P/EPS 9.74 12.09 10.80 9.82 6.20 12.31 10.44 -1.14%
EY 10.27 8.27 9.26 10.18 16.12 8.12 9.58 1.16%
DY 1.90 3.89 12.89 3.75 5.11 4.76 0.05 83.25%
P/NAPS 1.16 1.33 1.51 1.13 0.91 0.91 0.83 5.73%

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