[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 41.16%
YoY- -25.47%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 47,526 33,300 17,028 65,242 47,772 29,480 15,076 114.84%
PBT 15,573 12,372 7,779 14,522 10,291 5,867 3,962 148.85%
Tax -2,828 -2,112 -1,017 -3,287 -2,332 -1,347 -899 114.54%
NP 12,745 10,260 6,762 11,235 7,959 4,520 3,063 158.47%
-
NP to SH 12,745 10,260 6,762 11,235 7,959 4,520 3,063 158.47%
-
Tax Rate 18.16% 17.07% 13.07% 22.63% 22.66% 22.96% 22.69% -
Total Cost 34,781 23,040 10,266 54,007 39,813 24,960 12,013 103.00%
-
Net Worth 114,345 110,602 106,860 99,809 116,839 118,502 117,255 -1.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 20,790 - - -
Div Payout % - - - - 261.21% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 114,345 110,602 106,860 99,809 116,839 118,502 117,255 -1.65%
NOSH 41,580 41,580 41,580 41,587 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 26.82% 30.81% 39.71% 17.22% 16.66% 15.33% 20.32% -
ROE 11.15% 9.28% 6.33% 11.26% 6.81% 3.81% 2.61% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.30 80.09 40.95 156.88 114.89 70.90 36.26 114.83%
EPS 30.65 24.68 16.26 27.02 19.14 10.87 7.37 158.38%
DPS 0.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 2.75 2.66 2.57 2.40 2.81 2.85 2.82 -1.66%
Adjusted Per Share Value based on latest NOSH - 41,596
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.30 80.09 40.95 156.91 114.89 70.90 36.26 114.83%
EPS 30.65 24.68 16.26 27.02 19.14 10.87 7.37 158.38%
DPS 0.00 0.00 0.00 0.00 50.00 0.00 0.00 -
NAPS 2.75 2.66 2.57 2.4004 2.81 2.85 2.82 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.37 3.92 3.38 3.25 4.23 5.52 3.25 -
P/RPS 2.95 4.89 8.25 2.07 3.68 7.79 8.96 -52.28%
P/EPS 10.99 15.89 20.78 12.03 22.10 50.78 44.12 -60.37%
EY 9.10 6.29 4.81 8.31 4.53 1.97 2.27 152.14%
DY 0.00 0.00 0.00 0.00 11.82 0.00 0.00 -
P/NAPS 1.23 1.47 1.32 1.35 1.51 1.94 1.15 4.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 24/08/15 15/05/15 26/02/15 25/11/14 22/08/14 06/05/14 -
Price 3.93 3.18 3.88 3.46 4.13 4.80 3.20 -
P/RPS 3.44 3.97 9.47 2.21 3.59 6.77 8.83 -46.62%
P/EPS 12.82 12.89 23.86 12.81 21.58 44.16 43.44 -55.64%
EY 7.80 7.76 4.19 7.81 4.63 2.26 2.30 125.55%
DY 0.00 0.00 0.00 0.00 12.11 0.00 0.00 -
P/NAPS 1.43 1.20 1.51 1.44 1.47 1.68 1.13 16.97%

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