[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 17.39%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 66,600 68,112 65,242 63,696 58,960 60,304 79,515 -11.17%
PBT 24,744 31,116 14,522 13,721 11,734 15,848 19,178 18.57%
Tax -4,224 -4,068 -3,287 -3,109 -2,694 -3,596 -4,104 1.94%
NP 20,520 27,048 11,235 10,612 9,040 12,252 15,074 22.89%
-
NP to SH 20,520 27,048 11,235 10,612 9,040 12,252 15,074 22.89%
-
Tax Rate 17.07% 13.07% 22.63% 22.66% 22.96% 22.69% 21.40% -
Total Cost 46,080 41,064 54,007 53,084 49,920 48,052 64,441 -20.08%
-
Net Worth 110,602 106,860 99,809 116,839 118,502 117,255 114,358 -2.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 27,719 - - 4,990 -
Div Payout % - - - 261.21% - - 33.10% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,602 106,860 99,809 116,839 118,502 117,255 114,358 -2.20%
NOSH 41,580 41,580 41,587 41,580 41,580 41,580 41,584 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 30.81% 39.71% 17.22% 16.66% 15.33% 20.32% 18.96% -
ROE 18.55% 25.31% 11.26% 9.08% 7.63% 10.45% 13.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.17 163.81 156.88 153.19 141.80 145.03 191.21 -11.16%
EPS 49.36 65.04 27.02 25.52 21.74 29.48 36.25 22.92%
DPS 0.00 0.00 0.00 66.67 0.00 0.00 12.00 -
NAPS 2.66 2.57 2.40 2.81 2.85 2.82 2.75 -2.19%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.17 163.81 156.91 153.19 141.80 145.03 191.23 -11.17%
EPS 49.36 65.04 27.02 25.52 21.74 29.48 36.25 22.92%
DPS 0.00 0.00 0.00 66.67 0.00 0.00 12.00 -
NAPS 2.66 2.57 2.4004 2.81 2.85 2.82 2.7503 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.92 3.38 3.25 4.23 5.52 3.25 3.05 -
P/RPS 2.45 2.06 2.07 2.76 3.89 2.24 1.60 32.95%
P/EPS 7.94 5.20 12.03 16.57 25.39 11.03 8.41 -3.77%
EY 12.59 19.25 8.31 6.03 3.94 9.07 11.88 3.95%
DY 0.00 0.00 0.00 15.76 0.00 0.00 3.93 -
P/NAPS 1.47 1.32 1.35 1.51 1.94 1.15 1.11 20.65%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 15/05/15 26/02/15 25/11/14 22/08/14 06/05/14 26/02/14 -
Price 3.18 3.88 3.46 4.13 4.80 3.20 3.13 -
P/RPS 1.99 2.37 2.21 2.70 3.39 2.21 1.64 13.80%
P/EPS 6.44 5.96 12.81 16.18 22.08 10.86 8.63 -17.77%
EY 15.52 16.77 7.81 6.18 4.53 9.21 11.58 21.62%
DY 0.00 0.00 0.00 16.14 0.00 0.00 3.83 -
P/NAPS 1.20 1.51 1.44 1.47 1.68 1.13 1.14 3.48%

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