[LYSAGHT] QoQ TTM 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- 31.52%
YoY- 51.84%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 86,284 89,244 89,820 79,318 67,822 61,480 56,342 32.82%
PBT 21,888 22,282 20,678 15,324 11,658 9,346 9,209 78.00%
Tax -5,069 -5,288 -4,926 -3,591 -2,737 -2,104 -2,115 78.99%
NP 16,819 16,994 15,752 11,733 8,921 7,242 7,094 77.70%
-
NP to SH 16,819 16,994 15,752 11,733 8,921 7,242 7,094 77.70%
-
Tax Rate 23.16% 23.73% 23.82% 23.43% 23.48% 22.51% 22.97% -
Total Cost 69,465 72,250 74,068 67,585 58,901 54,238 49,248 25.74%
-
Net Worth 110,979 111,018 107,692 103,148 98,128 98,128 95,633 10.42%
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 4,991 4,991 4,991 4,158 4,158 4,158 12.93%
Div Payout % 29.68% 29.37% 31.69% 42.54% 46.62% 57.42% 58.62% -
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 110,979 111,018 107,692 103,148 98,128 98,128 95,633 10.42%
NOSH 41,580 41,580 41,580 41,580 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 19.49% 19.04% 17.54% 14.79% 13.15% 11.78% 12.59% -
ROE 15.16% 15.31% 14.63% 11.37% 9.09% 7.38% 7.42% -
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 207.59 214.63 216.02 190.70 163.11 147.86 135.50 32.86%
EPS 40.46 40.87 37.88 28.21 21.46 17.42 17.06 77.74%
DPS 12.00 12.00 12.00 12.00 10.00 10.00 10.00 12.91%
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 207.51 214.63 216.02 190.76 163.11 147.86 135.50 32.82%
EPS 40.45 40.87 37.88 28.22 21.46 17.42 17.06 77.71%
DPS 12.00 12.00 12.00 12.00 10.00 10.00 10.00 12.91%
NAPS 2.6691 2.67 2.59 2.4807 2.36 2.36 2.30 10.42%
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 1.45 1.49 1.11 1.27 1.59 1.54 1.51 -2.66%
P/EPS 7.41 7.83 6.34 8.58 12.12 13.03 12.02 -27.54%
EY 13.49 12.77 15.78 11.66 8.25 7.67 8.32 37.97%
DY 4.00 3.75 5.00 4.96 3.85 4.41 4.88 -12.40%
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 1.49 1.51 1.09 1.21 1.49 1.42 1.55 -2.59%
P/EPS 7.66 7.95 6.20 8.15 11.33 12.06 12.31 -27.09%
EY 13.05 12.58 16.12 12.27 8.83 8.29 8.12 37.16%
DY 3.87 3.69 5.11 5.22 4.12 4.76 4.76 -12.87%
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