[LYSAGHT] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.38%
YoY- 28.48%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 66,463 67,052 72,166 79,515 86,284 89,244 89,820 -18.17%
PBT 14,161 14,709 17,022 19,178 21,888 22,282 20,678 -22.28%
Tax -2,922 -3,006 -3,479 -4,104 -5,069 -5,288 -4,926 -29.37%
NP 11,239 11,703 13,543 15,074 16,819 16,994 15,752 -20.13%
-
NP to SH 11,239 11,703 13,543 15,074 16,819 16,994 15,752 -20.13%
-
Tax Rate 20.63% 20.44% 20.44% 21.40% 23.16% 23.73% 23.82% -
Total Cost 55,224 55,349 58,623 64,441 69,465 72,250 74,068 -17.76%
-
Net Worth 116,851 118,641 117,200 114,338 110,979 111,018 107,692 5.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 25,781 4,989 4,989 4,989 4,991 4,991 4,991 198.52%
Div Payout % 229.39% 42.63% 36.84% 33.10% 29.68% 29.37% 31.69% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,851 118,641 117,200 114,338 110,979 111,018 107,692 5.58%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.91% 17.45% 18.77% 18.96% 19.49% 19.04% 17.54% -
ROE 9.62% 9.86% 11.56% 13.18% 15.16% 15.31% 14.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 159.83 161.07 173.64 191.24 207.59 214.63 216.02 -18.18%
EPS 27.03 28.11 32.59 36.26 40.46 40.87 37.88 -20.13%
DPS 62.00 12.00 12.00 12.00 12.00 12.00 12.00 198.56%
NAPS 2.81 2.85 2.82 2.75 2.67 2.67 2.59 5.58%
Adjusted Per Share Value based on latest NOSH - 41,577
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 159.84 161.26 173.56 191.23 207.51 214.63 216.02 -18.17%
EPS 27.03 28.15 32.57 36.25 40.45 40.87 37.88 -20.13%
DPS 62.00 12.00 12.00 12.00 12.00 12.00 12.00 198.56%
NAPS 2.8103 2.8533 2.8187 2.7498 2.6691 2.67 2.59 5.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.23 5.52 3.25 3.05 3.00 3.20 2.40 -
P/RPS 2.65 3.43 1.87 1.59 1.45 1.49 1.11 78.53%
P/EPS 15.65 19.64 9.97 8.41 7.41 7.83 6.34 82.54%
EY 6.39 5.09 10.03 11.89 13.49 12.77 15.78 -45.23%
DY 14.66 2.17 3.69 3.93 4.00 3.75 5.00 104.71%
P/NAPS 1.51 1.94 1.15 1.11 1.12 1.20 0.93 38.10%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 06/05/14 26/02/14 25/11/13 29/08/13 08/05/13 -
Price 4.13 4.80 3.20 3.13 3.10 3.25 2.35 -
P/RPS 2.58 2.98 1.84 1.64 1.49 1.51 1.09 77.51%
P/EPS 15.28 17.07 9.82 8.63 7.66 7.95 6.20 82.35%
EY 6.54 5.86 10.18 11.58 13.05 12.58 16.12 -45.16%
DY 15.01 2.50 3.75 3.83 3.87 3.69 5.11 104.96%
P/NAPS 1.47 1.68 1.13 1.14 1.16 1.22 0.91 37.63%

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