[LYSAGHT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 34.92%
YoY- 27.31%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 66,601 58,970 57,617 58,844 60,162 55,587 54,928 13.74%
PBT 7,082 4,243 4,080 5,146 3,874 3,258 3,852 50.24%
Tax -1,488 -854 -836 -969 -778 -614 -781 53.86%
NP 5,594 3,389 3,244 4,177 3,096 2,644 3,071 49.31%
-
NP to SH 5,594 3,389 3,244 4,177 3,096 2,644 3,071 49.31%
-
Tax Rate 21.01% 20.13% 20.49% 18.83% 20.08% 18.85% 20.28% -
Total Cost 61,007 55,581 54,373 54,667 57,066 52,943 51,857 11.47%
-
Net Worth 162,993 160,498 158,835 158,003 156,756 157,172 155,093 3.37%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 415 415 415 415 415 415 415 0.00%
Div Payout % 7.43% 12.27% 12.82% 9.95% 13.43% 15.73% 13.54% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 162,993 160,498 158,835 158,003 156,756 157,172 155,093 3.37%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.40% 5.75% 5.63% 7.10% 5.15% 4.76% 5.59% -
ROE 3.43% 2.11% 2.04% 2.64% 1.98% 1.68% 1.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 160.18 141.82 138.57 141.52 144.69 133.69 132.10 13.75%
EPS 13.45 8.15 7.80 10.05 7.45 6.36 7.39 49.23%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.92 3.86 3.82 3.80 3.77 3.78 3.73 3.37%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 160.18 141.82 138.57 141.52 144.69 133.69 132.10 13.75%
EPS 13.45 8.15 7.80 10.05 7.45 6.36 7.39 49.23%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 3.92 3.86 3.82 3.80 3.77 3.78 3.73 3.37%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.78 1.88 1.86 2.10 2.02 2.20 2.34 -
P/RPS 1.11 1.33 1.34 1.48 1.40 1.65 1.77 -26.79%
P/EPS 13.23 23.07 23.84 20.90 27.13 34.60 31.68 -44.21%
EY 7.56 4.34 4.19 4.78 3.69 2.89 3.16 79.16%
DY 0.56 0.53 0.54 0.48 0.50 0.45 0.43 19.31%
P/NAPS 0.45 0.49 0.49 0.55 0.54 0.58 0.63 -20.14%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 19/05/22 23/02/22 22/11/21 19/08/21 19/05/21 25/03/21 -
Price 1.79 1.80 1.87 2.04 2.15 2.22 2.14 -
P/RPS 1.12 1.27 1.35 1.44 1.49 1.66 1.62 -21.86%
P/EPS 13.31 22.08 23.97 20.31 28.88 34.91 28.97 -40.54%
EY 7.52 4.53 4.17 4.92 3.46 2.86 3.45 68.35%
DY 0.56 0.56 0.53 0.49 0.47 0.45 0.47 12.42%
P/NAPS 0.46 0.47 0.49 0.54 0.57 0.59 0.57 -13.35%

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