[LYSAGHT] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 70,410 57,617 54,928 75,916 67,911 90,810 65,403 1.23%
PBT 9,207 4,080 3,852 11,742 11,838 22,836 19,048 -11.40%
Tax -2,116 -836 -781 -2,567 -2,537 -5,010 -4,010 -10.10%
NP 7,091 3,244 3,071 9,175 9,301 17,826 15,038 -11.77%
-
NP to SH 7,091 3,244 3,071 9,175 9,301 17,826 15,038 -11.77%
-
Tax Rate 22.98% 20.49% 20.28% 21.86% 21.43% 21.94% 21.05% -
Total Cost 63,319 54,373 51,857 66,741 58,610 72,984 50,365 3.88%
-
Net Worth 167,983 158,835 155,093 154,261 148,024 141,372 127,234 4.73%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,247 415 415 2,079 2,910 2,910 2,910 -13.16%
Div Payout % 17.59% 12.82% 13.54% 22.66% 31.29% 16.33% 19.35% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 167,983 158,835 155,093 154,261 148,024 141,372 127,234 4.73%
NOSH 41,580 41,580 41,580 41,580 41,580 41,580 41,580 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.07% 5.63% 5.59% 12.09% 13.70% 19.63% 22.99% -
ROE 4.22% 2.04% 1.98% 5.95% 6.28% 12.61% 11.82% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 169.34 138.57 132.10 182.58 163.33 218.40 157.29 1.23%
EPS 17.05 7.80 7.39 22.07 22.37 42.87 36.17 -11.77%
DPS 3.00 1.00 1.00 5.00 7.00 7.00 7.00 -13.16%
NAPS 4.04 3.82 3.73 3.71 3.56 3.40 3.06 4.73%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 169.34 138.57 132.10 182.58 163.33 218.40 157.29 1.23%
EPS 17.05 7.80 7.39 22.07 22.37 42.87 36.17 -11.77%
DPS 3.00 1.00 1.00 5.00 7.00 7.00 7.00 -13.16%
NAPS 4.04 3.82 3.73 3.71 3.56 3.40 3.06 4.73%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.90 1.86 2.34 2.41 2.50 3.94 3.50 -
P/RPS 1.12 1.34 1.77 1.32 1.53 1.80 2.23 -10.83%
P/EPS 11.14 23.84 31.68 10.92 11.18 9.19 9.68 2.36%
EY 8.98 4.19 3.16 9.16 8.95 10.88 10.33 -2.30%
DY 1.58 0.54 0.43 2.07 2.80 1.78 2.00 -3.85%
P/NAPS 0.47 0.49 0.63 0.65 0.70 1.16 1.14 -13.72%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 23/02/22 25/03/21 20/02/20 21/02/19 27/02/18 15/02/17 -
Price 1.85 1.87 2.14 2.47 2.74 4.15 3.49 -
P/RPS 1.09 1.35 1.62 1.35 1.68 1.90 2.22 -11.17%
P/EPS 10.85 23.97 28.97 11.19 12.25 9.68 9.65 1.97%
EY 9.22 4.17 3.45 8.93 8.16 10.33 10.36 -1.92%
DY 1.62 0.53 0.47 2.02 2.55 1.69 2.01 -3.52%
P/NAPS 0.46 0.49 0.57 0.67 0.77 1.22 1.14 -14.03%

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