[LYSAGHT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
02-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.22%
YoY- 127.07%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,881 19,518 22,425 25,460 21,841 20,094 11,923 35.82%
PBT 4,972 4,218 6,118 6,580 5,366 2,614 764 248.17%
Tax -1,069 -921 -1,524 -1,555 -1,288 -559 -189 217.11%
NP 3,903 3,297 4,594 5,025 4,078 2,055 575 258.08%
-
NP to SH 3,903 3,297 4,594 5,025 4,078 2,055 575 258.08%
-
Tax Rate 21.50% 21.83% 24.91% 23.63% 24.00% 21.38% 24.74% -
Total Cost 14,978 16,221 17,831 20,435 17,763 18,039 11,348 20.30%
-
Net Worth 111,018 111,018 107,692 103,148 98,128 98,128 95,633 10.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,991 - - - -
Div Payout % - - - 99.32% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 111,018 111,018 107,692 103,148 98,128 98,128 95,633 10.44%
NOSH 41,580 41,580 41,580 41,592 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.67% 16.89% 20.49% 19.74% 18.67% 10.23% 4.82% -
ROE 3.52% 2.97% 4.27% 4.87% 4.16% 2.09% 0.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.41 46.94 53.93 61.21 52.53 48.33 28.67 35.84%
EPS 9.39 7.93 11.05 12.09 9.81 4.94 1.38 258.66%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.67 2.67 2.59 2.48 2.36 2.36 2.30 10.44%
Adjusted Per Share Value based on latest NOSH - 41,592
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.41 46.94 53.93 61.23 52.53 48.33 28.67 35.84%
EPS 9.39 7.93 11.05 12.09 9.81 4.94 1.38 258.66%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.67 2.67 2.59 2.4807 2.36 2.36 2.30 10.44%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.00 3.20 2.40 2.42 2.60 2.27 2.05 -
P/RPS 6.61 6.82 4.45 3.95 4.95 4.70 7.15 -5.09%
P/EPS 31.96 40.36 21.72 20.03 26.51 45.93 148.24 -64.01%
EY 3.13 2.48 4.60 4.99 3.77 2.18 0.67 179.19%
DY 0.00 0.00 0.00 4.96 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 0.93 0.98 1.10 0.96 0.89 16.54%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 08/05/13 02/04/13 22/11/12 26/07/12 24/05/12 -
Price 3.10 3.25 2.35 2.30 2.43 2.10 2.10 -
P/RPS 6.83 6.92 4.36 3.76 4.63 4.35 7.32 -4.50%
P/EPS 33.03 40.99 21.27 19.04 24.78 42.49 151.86 -63.79%
EY 3.03 2.44 4.70 5.25 4.04 2.35 0.66 175.97%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 0.91 0.93 1.03 0.89 0.91 17.54%

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