[LYSAGHT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 68.89%
YoY- 761.57%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,515 81,098 83,886 89,700 79,318 71,810 64,034 15.48%
PBT 19,178 20,410 20,672 24,472 15,324 11,658 6,756 100.10%
Tax -4,104 -4,685 -4,890 -6,096 -3,591 -2,714 -1,496 95.60%
NP 15,074 15,725 15,782 18,376 11,733 8,944 5,260 101.37%
-
NP to SH 15,074 15,725 15,782 19,816 11,733 8,944 5,260 101.37%
-
Tax Rate 21.40% 22.95% 23.66% 24.91% 23.43% 23.28% 22.14% -
Total Cost 64,441 65,373 68,104 71,324 67,585 62,866 58,774 6.31%
-
Net Worth 114,358 111,018 111,018 107,692 103,104 98,128 98,128 10.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,990 - - - 4,988 - - -
Div Payout % 33.10% - - - 42.52% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 114,358 111,018 111,018 107,692 103,104 98,128 98,128 10.71%
NOSH 41,584 41,580 41,580 41,580 41,574 41,580 41,580 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.96% 19.39% 18.81% 20.49% 14.79% 12.45% 8.21% -
ROE 13.18% 14.16% 14.22% 18.40% 11.38% 9.11% 5.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 191.21 195.04 201.75 215.73 190.79 172.70 154.00 15.47%
EPS 36.25 37.81 37.96 44.20 28.22 21.51 12.66 101.25%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.75 2.67 2.67 2.59 2.48 2.36 2.36 10.70%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 191.23 195.04 201.75 215.73 190.76 172.70 154.00 15.48%
EPS 36.25 37.81 37.96 44.20 28.22 21.51 12.66 101.25%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.7503 2.67 2.67 2.59 2.4797 2.36 2.36 10.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.05 3.00 3.20 2.40 2.42 2.60 2.27 -
P/RPS 1.60 1.54 1.59 1.11 1.27 1.51 1.47 5.79%
P/EPS 8.41 7.93 8.43 5.04 8.57 12.09 17.94 -39.57%
EY 11.88 12.61 11.86 19.86 11.66 8.27 5.57 65.46%
DY 3.93 0.00 0.00 0.00 4.96 0.00 0.00 -
P/NAPS 1.11 1.12 1.20 0.93 0.98 1.10 0.96 10.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 29/08/13 08/05/13 02/04/13 22/11/12 26/07/12 -
Price 3.13 3.10 3.25 2.35 2.30 2.43 2.10 -
P/RPS 1.64 1.59 1.61 1.09 1.21 1.41 1.36 13.25%
P/EPS 8.63 8.20 8.56 4.93 8.15 11.30 16.60 -35.26%
EY 11.58 12.20 11.68 20.28 12.27 8.85 6.02 54.48%
DY 3.83 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 1.14 1.16 1.22 0.91 0.93 1.03 0.89 17.89%

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