[LYSAGHT] YoY Annualized Quarter 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- 31.18%
YoY- 51.84%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 63,887 65,242 79,515 79,318 57,268 59,076 62,705 0.31%
PBT 20,315 14,522 19,178 15,324 10,006 11,608 12,083 9.04%
Tax -4,010 -3,287 -4,104 -3,591 -2,279 -2,813 -2,750 6.48%
NP 16,305 11,235 15,074 11,733 7,727 8,795 9,333 9.73%
-
NP to SH 16,305 11,235 15,074 11,733 7,727 8,795 9,333 9.73%
-
Tax Rate 19.74% 22.63% 21.40% 23.43% 22.78% 24.23% 22.76% -
Total Cost 47,582 54,007 64,441 67,585 49,541 50,281 53,372 -1.89%
-
Net Worth 117,671 99,809 114,358 103,104 95,227 91,068 84,836 5.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,237 - 4,990 4,988 4,158 41 4,158 6.98%
Div Payout % 38.25% - 33.10% 42.52% 53.82% 0.47% 44.56% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 117,671 99,809 114,358 103,104 95,227 91,068 84,836 5.60%
NOSH 41,580 41,587 41,584 41,574 41,584 41,584 41,586 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.52% 17.22% 18.96% 14.79% 13.49% 14.89% 14.88% -
ROE 13.86% 11.26% 13.18% 11.38% 8.11% 9.66% 11.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 153.65 156.88 191.21 190.79 137.72 142.06 150.78 0.31%
EPS 39.21 27.02 36.25 28.22 18.58 21.15 22.45 9.73%
DPS 15.00 0.00 12.00 12.00 10.00 0.10 10.00 6.98%
NAPS 2.83 2.40 2.75 2.48 2.29 2.19 2.04 5.60%
Adjusted Per Share Value based on latest NOSH - 41,592
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 153.65 156.91 191.23 190.76 137.73 142.08 150.81 0.31%
EPS 39.21 27.02 36.25 28.22 18.58 21.15 22.45 9.73%
DPS 15.00 0.00 12.00 12.00 10.00 0.10 10.00 6.98%
NAPS 2.83 2.4004 2.7503 2.4797 2.2902 2.1902 2.0403 5.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.77 3.25 3.05 2.42 1.69 1.60 1.40 -
P/RPS 2.45 2.07 1.60 1.27 1.23 1.13 0.93 17.51%
P/EPS 9.61 12.03 8.41 8.57 9.10 7.57 6.24 7.45%
EY 10.40 8.31 11.88 11.66 11.00 13.22 16.03 -6.95%
DY 3.98 0.00 3.93 4.96 5.92 0.06 7.14 -9.27%
P/NAPS 1.33 1.35 1.11 0.98 0.74 0.73 0.69 11.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 02/04/13 27/02/12 01/03/11 19/02/10 -
Price 3.66 3.46 3.13 2.30 2.00 1.71 1.47 -
P/RPS 2.38 2.21 1.64 1.21 1.45 1.20 0.97 16.12%
P/EPS 9.33 12.81 8.63 8.15 10.76 8.09 6.55 6.07%
EY 10.71 7.81 11.58 12.27 9.29 12.37 15.27 -5.73%
DY 4.10 0.00 3.83 5.22 5.00 0.06 6.80 -8.08%
P/NAPS 1.29 1.44 1.14 0.93 0.87 0.78 0.72 10.20%

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