[LYSAGHT] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 41.16%
YoY- -25.47%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 90,810 65,403 63,887 65,242 79,515 79,318 57,268 7.97%
PBT 22,836 19,048 20,315 14,522 19,178 15,324 10,006 14.72%
Tax -5,010 -4,010 -4,010 -3,287 -4,104 -3,591 -2,279 14.01%
NP 17,826 15,038 16,305 11,235 15,074 11,733 7,727 14.93%
-
NP to SH 17,826 15,038 16,305 11,235 15,074 11,733 7,727 14.93%
-
Tax Rate 21.94% 21.05% 19.74% 22.63% 21.40% 23.43% 22.78% -
Total Cost 72,984 50,365 47,582 54,007 64,441 67,585 49,541 6.66%
-
Net Worth 141,372 127,234 117,671 99,809 114,358 103,104 95,227 6.80%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,910 2,910 6,237 - 4,990 4,988 4,158 -5.76%
Div Payout % 16.33% 19.35% 38.25% - 33.10% 42.52% 53.82% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 141,372 127,234 117,671 99,809 114,358 103,104 95,227 6.80%
NOSH 41,580 41,580 41,580 41,587 41,584 41,574 41,584 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 19.63% 22.99% 25.52% 17.22% 18.96% 14.79% 13.49% -
ROE 12.61% 11.82% 13.86% 11.26% 13.18% 11.38% 8.11% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 218.40 157.29 153.65 156.88 191.21 190.79 137.72 7.98%
EPS 42.87 36.17 39.21 27.02 36.25 28.22 18.58 14.93%
DPS 7.00 7.00 15.00 0.00 12.00 12.00 10.00 -5.76%
NAPS 3.40 3.06 2.83 2.40 2.75 2.48 2.29 6.80%
Adjusted Per Share Value based on latest NOSH - 41,596
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 218.40 157.29 153.65 156.91 191.23 190.76 137.73 7.97%
EPS 42.87 36.17 39.21 27.02 36.25 28.22 18.58 14.93%
DPS 7.00 7.00 15.00 0.00 12.00 12.00 10.00 -5.76%
NAPS 3.40 3.06 2.83 2.4004 2.7503 2.4797 2.2902 6.80%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.94 3.50 3.77 3.25 3.05 2.42 1.69 -
P/RPS 1.80 2.23 2.45 2.07 1.60 1.27 1.23 6.54%
P/EPS 9.19 9.68 9.61 12.03 8.41 8.57 9.10 0.16%
EY 10.88 10.33 10.40 8.31 11.88 11.66 11.00 -0.18%
DY 1.78 2.00 3.98 0.00 3.93 4.96 5.92 -18.13%
P/NAPS 1.16 1.14 1.33 1.35 1.11 0.98 0.74 7.77%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 15/02/17 25/02/16 26/02/15 26/02/14 02/04/13 27/02/12 -
Price 4.15 3.49 3.66 3.46 3.13 2.30 2.00 -
P/RPS 1.90 2.22 2.38 2.21 1.64 1.21 1.45 4.60%
P/EPS 9.68 9.65 9.33 12.81 8.63 8.15 10.76 -1.74%
EY 10.33 10.36 10.71 7.81 11.58 12.27 9.29 1.78%
DY 1.69 2.01 4.10 0.00 3.83 5.22 5.00 -16.52%
P/NAPS 1.22 1.14 1.29 1.44 1.14 0.93 0.87 5.79%

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