[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 16.85%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 64,690 70,640 90,810 91,704 83,904 81,016 65,403 -0.73%
PBT 13,040 16,944 22,836 25,786 22,226 22,492 19,048 -22.37%
Tax -2,730 -3,588 -5,010 -5,517 -4,880 -4,728 -4,010 -22.66%
NP 10,310 13,356 17,826 20,269 17,346 17,764 15,038 -22.30%
-
NP to SH 10,310 13,356 17,826 20,269 17,346 17,764 15,038 -22.30%
-
Tax Rate 20.94% 21.18% 21.94% 21.40% 21.96% 21.02% 21.05% -
Total Cost 54,380 57,284 72,984 71,434 66,558 63,252 50,365 5.26%
-
Net Worth 145,945 144,282 141,372 139,292 133,056 131,808 127,234 9.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 2,910 - - - 2,910 -
Div Payout % - - 16.33% - - - 19.35% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 145,945 144,282 141,372 139,292 133,056 131,808 127,234 9.60%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.94% 18.91% 19.63% 22.10% 20.67% 21.93% 22.99% -
ROE 7.06% 9.26% 12.61% 14.55% 13.04% 13.48% 11.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 155.58 169.89 218.40 220.55 201.79 194.84 157.29 -0.72%
EPS 24.80 32.12 42.87 48.75 41.72 42.72 36.17 -22.29%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 3.51 3.47 3.40 3.35 3.20 3.17 3.06 9.60%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 155.58 169.89 218.40 220.55 201.79 194.84 157.29 -0.72%
EPS 24.80 32.12 42.87 48.75 41.72 42.72 36.17 -22.29%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 3.51 3.47 3.40 3.35 3.20 3.17 3.06 9.60%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.22 3.62 3.94 3.58 3.60 3.62 3.50 -
P/RPS 2.07 2.13 1.80 1.62 1.78 1.86 2.23 -4.85%
P/EPS 12.99 11.27 9.19 7.34 8.63 8.47 9.68 21.72%
EY 7.70 8.87 10.88 13.62 11.59 11.80 10.33 -17.83%
DY 0.00 0.00 1.78 0.00 0.00 0.00 2.00 -
P/NAPS 0.92 1.04 1.16 1.07 1.13 1.14 1.14 -13.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 15/05/18 27/02/18 22/11/17 08/08/17 11/05/17 15/02/17 -
Price 3.20 3.32 4.15 3.50 3.75 3.69 3.49 -
P/RPS 2.06 1.95 1.90 1.59 1.86 1.89 2.22 -4.87%
P/EPS 12.91 10.34 9.68 7.18 8.99 8.64 9.65 21.47%
EY 7.75 9.68 10.33 13.93 11.12 11.58 10.36 -17.63%
DY 0.00 0.00 1.69 0.00 0.00 0.00 2.01 -
P/NAPS 0.91 0.96 1.22 1.04 1.17 1.16 1.14 -13.98%

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