[LYSAGHT] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 5.55%
YoY- 53.68%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 92,630 89,928 84,323 81,365 73,510 67,952 70,410 20.08%
PBT 16,318 18,764 13,806 12,948 11,724 13,088 9,207 46.50%
Tax -3,548 -4,392 -2,557 -2,252 -1,590 -2,332 -2,116 41.18%
NP 12,770 14,372 11,249 10,696 10,134 10,756 7,091 48.07%
-
NP to SH 12,770 14,372 11,249 10,696 10,134 10,756 7,091 48.07%
-
Tax Rate 21.74% 23.41% 18.52% 17.39% 13.56% 17.82% 22.98% -
Total Cost 79,860 75,556 73,074 70,669 63,376 57,196 63,319 16.75%
-
Net Worth 185,862 183,367 179,625 175,883 173,804 171,309 167,983 6.98%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 6,652 - 3,326 - 2,494 - 1,247 205.60%
Div Payout % 52.10% - 29.57% - 24.62% - 17.59% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 185,862 183,367 179,625 175,883 173,804 171,309 167,983 6.98%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.79% 15.98% 13.34% 13.15% 13.79% 15.83% 10.07% -
ROE 6.87% 7.84% 6.26% 6.08% 5.83% 6.28% 4.22% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 222.78 216.28 202.80 195.68 176.79 163.42 169.34 20.08%
EPS 30.72 34.56 27.05 25.72 24.38 25.88 17.05 48.12%
DPS 16.00 0.00 8.00 0.00 6.00 0.00 3.00 205.56%
NAPS 4.47 4.41 4.32 4.23 4.18 4.12 4.04 6.98%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 222.78 216.28 202.80 195.68 176.79 163.42 169.34 20.08%
EPS 30.72 34.56 27.05 25.72 24.38 25.88 17.05 48.12%
DPS 16.00 0.00 8.00 0.00 6.00 0.00 3.00 205.56%
NAPS 4.47 4.41 4.32 4.23 4.18 4.12 4.04 6.98%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.82 2.48 2.22 2.14 1.90 1.94 1.90 -
P/RPS 1.27 1.15 1.09 1.09 1.07 1.19 1.12 8.74%
P/EPS 9.18 7.17 8.21 8.32 7.80 7.50 11.14 -12.11%
EY 10.89 13.94 12.19 12.02 12.83 13.33 8.98 13.73%
DY 5.67 0.00 3.60 0.00 3.16 0.00 1.58 134.57%
P/NAPS 0.63 0.56 0.51 0.51 0.45 0.47 0.47 21.59%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 15/08/24 16/05/24 22/02/24 22/11/23 17/08/23 18/05/23 23/02/23 -
Price 2.60 2.62 2.39 2.27 1.99 1.85 1.85 -
P/RPS 1.17 1.21 1.18 1.16 1.13 1.13 1.09 4.83%
P/EPS 8.47 7.58 8.83 8.82 8.17 7.15 10.85 -15.23%
EY 11.81 13.19 11.32 11.33 12.25 13.98 9.22 17.96%
DY 6.15 0.00 3.35 0.00 3.02 0.00 1.62 143.55%
P/NAPS 0.58 0.59 0.55 0.54 0.48 0.45 0.46 16.72%

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