[LYSAGHT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 47.57%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,028 65,242 47,772 29,480 15,076 79,515 60,824 -57.23%
PBT 7,779 14,522 10,291 5,867 3,962 19,178 15,308 -36.34%
Tax -1,017 -3,287 -2,332 -1,347 -899 -4,104 -3,514 -56.27%
NP 6,762 11,235 7,959 4,520 3,063 15,074 11,794 -31.00%
-
NP to SH 6,762 11,235 7,959 4,520 3,063 15,074 11,794 -31.00%
-
Tax Rate 13.07% 22.63% 22.66% 22.96% 22.69% 21.40% 22.96% -
Total Cost 10,266 54,007 39,813 24,960 12,013 64,441 49,030 -64.77%
-
Net Worth 106,860 99,809 116,839 118,502 117,255 114,358 111,018 -2.51%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 20,790 - - 4,990 - -
Div Payout % - - 261.21% - - 33.10% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 106,860 99,809 116,839 118,502 117,255 114,358 111,018 -2.51%
NOSH 41,580 41,587 41,580 41,580 41,580 41,584 41,580 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 39.71% 17.22% 16.66% 15.33% 20.32% 18.96% 19.39% -
ROE 6.33% 11.26% 6.81% 3.81% 2.61% 13.18% 10.62% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 40.95 156.88 114.89 70.90 36.26 191.21 146.28 -57.23%
EPS 16.26 27.02 19.14 10.87 7.37 36.25 28.36 -31.00%
DPS 0.00 0.00 50.00 0.00 0.00 12.00 0.00 -
NAPS 2.57 2.40 2.81 2.85 2.82 2.75 2.67 -2.51%
Adjusted Per Share Value based on latest NOSH - 41,580
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 40.95 156.91 114.89 70.90 36.26 191.23 146.28 -57.23%
EPS 16.26 27.02 19.14 10.87 7.37 36.25 28.36 -31.00%
DPS 0.00 0.00 50.00 0.00 0.00 12.00 0.00 -
NAPS 2.57 2.4004 2.81 2.85 2.82 2.7503 2.67 -2.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.38 3.25 4.23 5.52 3.25 3.05 3.00 -
P/RPS 8.25 2.07 3.68 7.79 8.96 1.60 2.05 153.22%
P/EPS 20.78 12.03 22.10 50.78 44.12 8.41 10.58 56.89%
EY 4.81 8.31 4.53 1.97 2.27 11.88 9.45 -36.27%
DY 0.00 0.00 11.82 0.00 0.00 3.93 0.00 -
P/NAPS 1.32 1.35 1.51 1.94 1.15 1.11 1.12 11.58%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 26/02/15 25/11/14 22/08/14 06/05/14 26/02/14 25/11/13 -
Price 3.88 3.46 4.13 4.80 3.20 3.13 3.10 -
P/RPS 9.47 2.21 3.59 6.77 8.83 1.64 2.12 171.48%
P/EPS 23.86 12.81 21.58 44.16 43.44 8.63 10.93 68.36%
EY 4.19 7.81 4.63 2.26 2.30 11.58 9.15 -40.61%
DY 0.00 0.00 12.11 0.00 0.00 3.83 0.00 -
P/NAPS 1.51 1.44 1.47 1.68 1.13 1.14 1.16 19.23%

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