[LYSAGHT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.93%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 45,333 31,642 15,061 63,887 47,526 33,300 17,028 91.74%
PBT 12,888 9,057 4,671 20,315 15,573 12,372 7,779 39.88%
Tax -2,644 -1,826 -943 -4,010 -2,828 -2,112 -1,017 88.74%
NP 10,244 7,231 3,728 16,305 12,745 10,260 6,762 31.80%
-
NP to SH 10,244 7,231 3,728 16,305 12,745 10,260 6,762 31.80%
-
Tax Rate 20.52% 20.16% 20.19% 19.74% 18.16% 17.07% 13.07% -
Total Cost 35,089 24,411 11,333 47,582 34,781 23,040 10,266 126.39%
-
Net Worth 121,829 118,918 120,997 117,671 114,345 110,602 106,860 9.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,237 - - - -
Div Payout % - - - 38.25% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 121,829 118,918 120,997 117,671 114,345 110,602 106,860 9.10%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.60% 22.85% 24.75% 25.52% 26.82% 30.81% 39.71% -
ROE 8.41% 6.08% 3.08% 13.86% 11.15% 9.28% 6.33% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 109.03 76.10 36.22 153.65 114.30 80.09 40.95 91.75%
EPS 24.64 17.39 8.97 39.21 30.65 24.68 16.26 31.83%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.93 2.86 2.91 2.83 2.75 2.66 2.57 9.10%
Adjusted Per Share Value based on latest NOSH - 41,580
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 109.03 76.10 36.22 153.65 114.30 80.09 40.95 91.75%
EPS 24.64 17.39 8.97 39.21 30.65 24.68 16.26 31.83%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.93 2.86 2.91 2.83 2.75 2.66 2.57 9.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.49 3.45 3.50 3.77 3.37 3.92 3.38 -
P/RPS 3.20 4.53 9.66 2.45 2.95 4.89 8.25 -46.72%
P/EPS 14.17 19.84 39.04 9.61 10.99 15.89 20.78 -22.47%
EY 7.06 5.04 2.56 10.40 9.10 6.29 4.81 29.06%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 1.20 1.33 1.23 1.47 1.32 -6.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 12/05/16 25/02/16 24/11/15 24/08/15 15/05/15 -
Price 3.50 3.43 3.86 3.66 3.93 3.18 3.88 -
P/RPS 3.21 4.51 10.66 2.38 3.44 3.97 9.47 -51.28%
P/EPS 14.21 19.72 43.05 9.33 12.82 12.89 23.86 -29.14%
EY 7.04 5.07 2.32 10.71 7.80 7.76 4.19 41.19%
DY 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.33 1.29 1.43 1.20 1.51 -14.64%

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