[LYSAGHT] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 19.12%
YoY- 149.25%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 84,323 76,958 71,951 70,671 70,410 71,632 66,601 16.98%
PBT 13,806 12,375 11,260 10,898 9,207 7,494 7,082 55.86%
Tax -2,557 -2,482 -2,190 -2,451 -2,116 -1,595 -1,488 43.32%
NP 11,249 9,893 9,070 8,447 7,091 5,899 5,594 59.11%
-
NP to SH 11,249 9,893 9,070 8,447 7,091 5,899 5,594 59.11%
-
Tax Rate 18.52% 20.06% 19.45% 22.49% 22.98% 21.28% 21.01% -
Total Cost 73,074 67,065 62,881 62,224 63,319 65,733 61,007 12.74%
-
Net Worth 179,625 175,883 173,804 171,309 167,983 165,488 162,993 6.67%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,326 2,494 2,494 1,247 1,247 415 415 298.96%
Div Payout % 29.57% 25.22% 27.51% 14.77% 17.59% 7.05% 7.43% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 179,625 175,883 173,804 171,309 167,983 165,488 162,993 6.67%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.34% 12.86% 12.61% 11.95% 10.07% 8.24% 8.40% -
ROE 6.26% 5.62% 5.22% 4.93% 4.22% 3.56% 3.43% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 202.80 185.08 173.04 169.96 169.34 172.28 160.18 16.98%
EPS 27.05 23.79 21.81 20.32 17.05 14.19 13.45 59.12%
DPS 8.00 6.00 6.00 3.00 3.00 1.00 1.00 298.48%
NAPS 4.32 4.23 4.18 4.12 4.04 3.98 3.92 6.67%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 202.80 185.08 173.04 169.96 169.34 172.28 160.18 16.98%
EPS 27.05 23.79 21.81 20.32 17.05 14.19 13.45 59.12%
DPS 8.00 6.00 6.00 3.00 3.00 1.00 1.00 298.48%
NAPS 4.32 4.23 4.18 4.12 4.04 3.98 3.92 6.67%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.22 2.14 1.90 1.94 1.90 1.68 1.78 -
P/RPS 1.09 1.16 1.10 1.14 1.12 0.98 1.11 -1.20%
P/EPS 8.21 8.99 8.71 9.55 11.14 11.84 13.23 -27.18%
EY 12.19 11.12 11.48 10.47 8.98 8.44 7.56 37.38%
DY 3.60 2.80 3.16 1.55 1.58 0.60 0.56 244.56%
P/NAPS 0.51 0.51 0.45 0.47 0.47 0.42 0.45 8.67%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 22/11/23 17/08/23 18/05/23 23/02/23 17/11/22 18/08/22 -
Price 2.39 2.27 1.99 1.85 1.85 1.73 1.79 -
P/RPS 1.18 1.23 1.15 1.09 1.09 1.00 1.12 3.53%
P/EPS 8.83 9.54 9.12 9.11 10.85 12.19 13.31 -23.87%
EY 11.32 10.48 10.96 10.98 9.22 8.20 7.52 31.24%
DY 3.35 2.64 3.02 1.62 1.62 0.58 0.56 228.46%
P/NAPS 0.55 0.54 0.48 0.45 0.46 0.43 0.46 12.61%

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