[LYSAGHT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 155.06%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 41,943 22,425 79,318 53,858 32,017 11,923 57,268 -18.76%
PBT 10,336 6,118 15,324 8,744 3,378 764 10,006 2.18%
Tax -2,445 -1,524 -3,591 -2,036 -748 -189 -2,279 4.80%
NP 7,891 4,594 11,733 6,708 2,630 575 7,727 1.41%
-
NP to SH 7,891 4,954 11,733 6,708 2,630 575 7,727 1.41%
-
Tax Rate 23.66% 24.91% 23.43% 23.28% 22.14% 24.74% 22.78% -
Total Cost 34,052 17,831 67,585 47,150 29,387 11,348 49,541 -22.13%
-
Net Worth 111,018 107,692 103,104 98,128 98,128 95,633 95,227 10.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,988 - - - 4,158 -
Div Payout % - - 42.52% - - - 53.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 111,018 107,692 103,104 98,128 98,128 95,633 95,227 10.78%
NOSH 41,580 41,580 41,574 41,580 41,580 41,580 41,584 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.81% 20.49% 14.79% 12.45% 8.21% 4.82% 13.49% -
ROE 7.11% 4.60% 11.38% 6.84% 2.68% 0.60% 8.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.87 53.93 190.79 129.53 77.00 28.67 137.72 -18.76%
EPS 18.98 11.05 28.22 16.13 6.33 1.38 18.58 1.43%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 2.67 2.59 2.48 2.36 2.36 2.30 2.29 10.78%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.87 53.93 190.76 129.53 77.00 28.67 137.73 -18.76%
EPS 18.98 11.05 28.22 16.13 6.33 1.38 18.58 1.43%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 2.67 2.59 2.4797 2.36 2.36 2.30 2.2902 10.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.20 2.40 2.42 2.60 2.27 2.05 1.69 -
P/RPS 3.17 4.45 1.27 2.01 2.95 7.15 1.23 88.08%
P/EPS 16.86 20.14 8.57 16.12 35.89 148.24 9.10 50.90%
EY 5.93 4.96 11.66 6.20 2.79 0.67 11.00 -33.78%
DY 0.00 0.00 4.96 0.00 0.00 0.00 5.92 -
P/NAPS 1.20 0.93 0.98 1.10 0.96 0.89 0.74 38.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 08/05/13 02/04/13 22/11/12 26/07/12 24/05/12 27/02/12 -
Price 3.25 2.35 2.30 2.43 2.10 2.10 2.00 -
P/RPS 3.22 4.36 1.21 1.88 2.73 7.32 1.45 70.29%
P/EPS 17.13 19.72 8.15 15.06 33.20 151.86 10.76 36.38%
EY 5.84 5.07 12.27 6.64 3.01 0.66 9.29 -26.63%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.00 -
P/NAPS 1.22 0.91 0.93 1.03 0.89 0.91 0.87 25.30%

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