[LYSAGHT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 4.74%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 90,810 88,848 75,713 70,596 65,403 61,694 62,229 28.56%
PBT 22,836 25,500 21,104 20,000 19,048 17,630 17,000 21.67%
Tax -5,010 -5,504 -4,624 -4,249 -4,010 -3,826 -3,724 21.80%
NP 17,826 19,996 16,480 15,751 15,038 13,804 13,276 21.64%
-
NP to SH 17,826 19,996 16,480 15,751 15,038 13,804 13,276 21.64%
-
Tax Rate 21.94% 21.58% 21.91% 21.25% 21.05% 21.70% 21.91% -
Total Cost 72,984 68,852 59,233 54,845 50,365 47,890 48,953 30.41%
-
Net Worth 141,372 139,292 133,056 131,808 127,234 121,829 118,918 12.18%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,910 2,910 2,910 2,910 2,910 6,237 6,237 -39.76%
Div Payout % 16.33% 14.56% 17.66% 18.48% 19.35% 45.18% 46.98% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 141,372 139,292 133,056 131,808 127,234 121,829 118,918 12.18%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.63% 22.51% 21.77% 22.31% 22.99% 22.37% 21.33% -
ROE 12.61% 14.36% 12.39% 11.95% 11.82% 11.33% 11.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 218.40 213.68 182.09 169.78 157.29 148.37 149.66 28.56%
EPS 42.87 48.09 39.63 37.88 36.17 33.20 31.93 21.63%
DPS 7.00 7.00 7.00 7.00 7.00 15.00 15.00 -39.75%
NAPS 3.40 3.35 3.20 3.17 3.06 2.93 2.86 12.18%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 218.40 213.68 182.09 169.78 157.29 148.37 149.66 28.56%
EPS 42.87 48.09 39.63 37.88 36.17 33.20 31.93 21.63%
DPS 7.00 7.00 7.00 7.00 7.00 15.00 15.00 -39.75%
NAPS 3.40 3.35 3.20 3.17 3.06 2.93 2.86 12.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.94 3.58 3.60 3.62 3.50 3.49 3.45 -
P/RPS 1.80 1.68 1.98 2.13 2.23 2.35 2.31 -15.28%
P/EPS 9.19 7.44 9.08 9.56 9.68 10.51 10.81 -10.23%
EY 10.88 13.43 11.01 10.46 10.33 9.51 9.25 11.39%
DY 1.78 1.96 1.94 1.93 2.00 4.30 4.35 -44.79%
P/NAPS 1.16 1.07 1.13 1.14 1.14 1.19 1.21 -2.76%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 08/08/17 11/05/17 15/02/17 23/11/16 24/08/16 -
Price 4.15 3.50 3.75 3.69 3.49 3.50 3.43 -
P/RPS 1.90 1.64 2.06 2.17 2.22 2.36 2.29 -11.67%
P/EPS 9.68 7.28 9.46 9.74 9.65 10.54 10.74 -6.67%
EY 10.33 13.74 10.57 10.27 10.36 9.49 9.31 7.15%
DY 1.69 2.00 1.87 1.90 2.01 4.29 4.37 -46.82%
P/NAPS 1.22 1.04 1.17 1.16 1.14 1.19 1.20 1.10%

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