[LYSAGHT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 3.98%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 75,713 70,596 65,403 61,694 62,229 61,920 63,887 11.99%
PBT 21,104 20,000 19,048 17,630 17,000 17,207 20,315 2.57%
Tax -4,624 -4,249 -4,010 -3,826 -3,724 -3,936 -4,010 9.97%
NP 16,480 15,751 15,038 13,804 13,276 13,271 16,305 0.71%
-
NP to SH 16,480 15,751 15,038 13,804 13,276 13,271 16,305 0.71%
-
Tax Rate 21.91% 21.25% 21.05% 21.70% 21.91% 22.87% 19.74% -
Total Cost 59,233 54,845 50,365 47,890 48,953 48,649 47,582 15.73%
-
Net Worth 133,056 131,808 127,234 121,829 118,918 120,997 117,671 8.54%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,910 2,910 2,910 6,237 6,237 6,237 6,237 -39.87%
Div Payout % 17.66% 18.48% 19.35% 45.18% 46.98% 47.00% 38.25% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 133,056 131,808 127,234 121,829 118,918 120,997 117,671 8.54%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.77% 22.31% 22.99% 22.37% 21.33% 21.43% 25.52% -
ROE 12.39% 11.95% 11.82% 11.33% 11.16% 10.97% 13.86% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 182.09 169.78 157.29 148.37 149.66 148.92 153.65 11.99%
EPS 39.63 37.88 36.17 33.20 31.93 31.92 39.21 0.71%
DPS 7.00 7.00 7.00 15.00 15.00 15.00 15.00 -39.86%
NAPS 3.20 3.17 3.06 2.93 2.86 2.91 2.83 8.54%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 182.09 169.78 157.29 148.37 149.66 148.92 153.65 11.99%
EPS 39.63 37.88 36.17 33.20 31.93 31.92 39.21 0.71%
DPS 7.00 7.00 7.00 15.00 15.00 15.00 15.00 -39.86%
NAPS 3.20 3.17 3.06 2.93 2.86 2.91 2.83 8.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.60 3.62 3.50 3.49 3.45 3.50 3.77 -
P/RPS 1.98 2.13 2.23 2.35 2.31 2.35 2.45 -13.24%
P/EPS 9.08 9.56 9.68 10.51 10.81 10.97 9.61 -3.71%
EY 11.01 10.46 10.33 9.51 9.25 9.12 10.40 3.87%
DY 1.94 1.93 2.00 4.30 4.35 4.29 3.98 -38.09%
P/NAPS 1.13 1.14 1.14 1.19 1.21 1.20 1.33 -10.30%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 11/05/17 15/02/17 23/11/16 24/08/16 12/05/16 25/02/16 -
Price 3.75 3.69 3.49 3.50 3.43 3.86 3.66 -
P/RPS 2.06 2.17 2.22 2.36 2.29 2.59 2.38 -9.18%
P/EPS 9.46 9.74 9.65 10.54 10.74 12.09 9.33 0.92%
EY 10.57 10.27 10.36 9.49 9.31 8.27 10.71 -0.87%
DY 1.87 1.90 2.01 4.29 4.37 3.89 4.10 -40.77%
P/NAPS 1.17 1.16 1.14 1.19 1.20 1.33 1.29 -6.30%

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