[LYSAGHT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -20.36%
YoY- 200.04%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 60,304 79,515 81,098 83,886 89,700 79,318 71,810 -10.99%
PBT 15,848 19,178 20,410 20,672 24,472 15,324 11,658 22.73%
Tax -3,596 -4,104 -4,685 -4,890 -6,096 -3,591 -2,714 20.65%
NP 12,252 15,074 15,725 15,782 18,376 11,733 8,944 23.36%
-
NP to SH 12,252 15,074 15,725 15,782 19,816 11,733 8,944 23.36%
-
Tax Rate 22.69% 21.40% 22.95% 23.66% 24.91% 23.43% 23.28% -
Total Cost 48,052 64,441 65,373 68,104 71,324 67,585 62,866 -16.41%
-
Net Worth 117,255 114,358 111,018 111,018 107,692 103,104 98,128 12.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,990 - - - 4,988 - -
Div Payout % - 33.10% - - - 42.52% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 117,255 114,358 111,018 111,018 107,692 103,104 98,128 12.61%
NOSH 41,580 41,584 41,580 41,580 41,580 41,574 41,580 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.32% 18.96% 19.39% 18.81% 20.49% 14.79% 12.45% -
ROE 10.45% 13.18% 14.16% 14.22% 18.40% 11.38% 9.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 145.03 191.21 195.04 201.75 215.73 190.79 172.70 -10.99%
EPS 29.48 36.25 37.81 37.96 44.20 28.22 21.51 23.40%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.82 2.75 2.67 2.67 2.59 2.48 2.36 12.61%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 145.03 191.23 195.04 201.75 215.73 190.76 172.70 -10.99%
EPS 29.48 36.25 37.81 37.96 44.20 28.22 21.51 23.40%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.82 2.7503 2.67 2.67 2.59 2.4797 2.36 12.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.25 3.05 3.00 3.20 2.40 2.42 2.60 -
P/RPS 2.24 1.60 1.54 1.59 1.11 1.27 1.51 30.10%
P/EPS 11.03 8.41 7.93 8.43 5.04 8.57 12.09 -5.93%
EY 9.07 11.88 12.61 11.86 19.86 11.66 8.27 6.35%
DY 0.00 3.93 0.00 0.00 0.00 4.96 0.00 -
P/NAPS 1.15 1.11 1.12 1.20 0.93 0.98 1.10 3.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/05/14 26/02/14 25/11/13 29/08/13 08/05/13 02/04/13 22/11/12 -
Price 3.20 3.13 3.10 3.25 2.35 2.30 2.43 -
P/RPS 2.21 1.64 1.59 1.61 1.09 1.21 1.41 34.96%
P/EPS 10.86 8.63 8.20 8.56 4.93 8.15 11.30 -2.61%
EY 9.21 11.58 12.20 11.68 20.28 12.27 8.85 2.69%
DY 0.00 3.83 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 1.13 1.14 1.16 1.22 0.91 0.93 1.03 6.37%

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