[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 70.04%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 83,886 89,700 79,318 71,810 64,034 47,692 57,268 29.00%
PBT 20,672 24,472 15,324 11,658 6,756 3,056 10,006 62.28%
Tax -4,890 -6,096 -3,591 -2,714 -1,496 -756 -2,279 66.43%
NP 15,782 18,376 11,733 8,944 5,260 2,300 7,727 61.04%
-
NP to SH 15,782 19,816 11,733 8,944 5,260 2,300 7,727 61.04%
-
Tax Rate 23.66% 24.91% 23.43% 23.28% 22.14% 24.74% 22.78% -
Total Cost 68,104 71,324 67,585 62,866 58,774 45,392 49,541 23.65%
-
Net Worth 111,018 107,692 103,104 98,128 98,128 95,633 95,227 10.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,988 - - - 4,158 -
Div Payout % - - 42.52% - - - 53.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 111,018 107,692 103,104 98,128 98,128 95,633 95,227 10.78%
NOSH 41,580 41,580 41,574 41,580 41,580 41,580 41,584 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.81% 20.49% 14.79% 12.45% 8.21% 4.82% 13.49% -
ROE 14.22% 18.40% 11.38% 9.11% 5.36% 2.41% 8.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 201.75 215.73 190.79 172.70 154.00 114.70 137.72 29.01%
EPS 37.96 44.20 28.22 21.51 12.66 5.52 18.58 61.08%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 2.67 2.59 2.48 2.36 2.36 2.30 2.29 10.78%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 201.75 215.73 190.76 172.70 154.00 114.70 137.73 29.01%
EPS 37.96 44.20 28.22 21.51 12.66 5.52 18.58 61.08%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 2.67 2.59 2.4797 2.36 2.36 2.30 2.2902 10.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.20 2.40 2.42 2.60 2.27 2.05 1.69 -
P/RPS 1.59 1.11 1.27 1.51 1.47 1.79 1.23 18.68%
P/EPS 8.43 5.04 8.57 12.09 17.94 37.06 9.10 -4.97%
EY 11.86 19.86 11.66 8.27 5.57 2.70 11.00 5.15%
DY 0.00 0.00 4.96 0.00 0.00 0.00 5.92 -
P/NAPS 1.20 0.93 0.98 1.10 0.96 0.89 0.74 38.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 08/05/13 02/04/13 22/11/12 26/07/12 24/05/12 27/02/12 -
Price 3.25 2.35 2.30 2.43 2.10 2.10 2.00 -
P/RPS 1.61 1.09 1.21 1.41 1.36 1.83 1.45 7.23%
P/EPS 8.56 4.93 8.15 11.30 16.60 37.96 10.76 -14.15%
EY 11.68 20.28 12.27 8.85 6.02 2.63 9.29 16.50%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.00 -
P/NAPS 1.22 0.91 0.93 1.03 0.89 0.91 0.87 25.30%

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