[LYSAGHT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 32.92%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 88,216 70,596 61,920 67,194 72,166 89,820 56,342 7.75%
PBT 21,449 20,000 17,207 18,339 17,022 20,678 9,209 15.12%
Tax -4,725 -4,249 -3,936 -3,405 -3,479 -4,926 -2,115 14.32%
NP 16,724 15,751 13,271 14,934 13,543 15,752 7,094 15.35%
-
NP to SH 16,724 15,751 13,271 14,934 13,543 15,752 7,094 15.35%
-
Tax Rate 22.03% 21.25% 22.87% 18.57% 20.44% 23.82% 22.97% -
Total Cost 71,492 54,845 48,649 52,260 58,623 74,068 49,248 6.40%
-
Net Worth 144,282 131,808 120,997 106,860 117,200 107,692 95,633 7.09%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,910 2,910 6,237 20,792 4,989 4,991 4,158 -5.77%
Div Payout % 17.40% 18.48% 47.00% 139.23% 36.84% 31.69% 58.62% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 144,282 131,808 120,997 106,860 117,200 107,692 95,633 7.09%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.96% 22.31% 21.43% 22.23% 18.77% 17.54% 12.59% -
ROE 11.59% 11.95% 10.97% 13.98% 11.56% 14.63% 7.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 212.16 169.78 148.92 161.60 173.64 216.02 135.50 7.75%
EPS 40.22 37.88 31.92 35.92 32.59 37.88 17.06 15.35%
DPS 7.00 7.00 15.00 50.00 12.00 12.00 10.00 -5.76%
NAPS 3.47 3.17 2.91 2.57 2.82 2.59 2.30 7.09%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 212.16 169.78 148.92 161.60 173.56 216.02 135.50 7.75%
EPS 40.22 37.88 31.92 35.92 32.57 37.88 17.06 15.35%
DPS 7.00 7.00 15.00 50.00 12.00 12.00 10.00 -5.76%
NAPS 3.47 3.17 2.91 2.57 2.8187 2.59 2.30 7.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.62 3.62 3.50 3.38 3.25 2.40 2.05 -
P/RPS 1.71 2.13 2.35 2.09 1.87 1.11 1.51 2.09%
P/EPS 9.00 9.56 10.97 9.41 9.97 6.34 12.02 -4.70%
EY 11.11 10.46 9.12 10.63 10.03 15.78 8.32 4.93%
DY 1.93 1.93 4.29 14.79 3.69 5.00 4.88 -14.31%
P/NAPS 1.04 1.14 1.20 1.32 1.15 0.93 0.89 2.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 11/05/17 12/05/16 15/05/15 06/05/14 08/05/13 24/05/12 -
Price 3.32 3.69 3.86 3.88 3.20 2.35 2.10 -
P/RPS 1.56 2.17 2.59 2.40 1.84 1.09 1.55 0.10%
P/EPS 8.25 9.74 12.09 10.80 9.82 6.20 12.31 -6.44%
EY 12.11 10.27 8.27 9.26 10.18 16.12 8.12 6.88%
DY 2.11 1.90 3.89 12.89 3.75 5.11 4.76 -12.67%
P/NAPS 0.96 1.16 1.33 1.51 1.13 0.91 0.91 0.89%

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