[LYSAGHT] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.93%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 67,911 90,810 65,403 63,887 65,242 79,515 79,318 -2.55%
PBT 11,838 22,836 19,048 20,315 14,522 19,178 15,324 -4.20%
Tax -2,537 -5,010 -4,010 -4,010 -3,287 -4,104 -3,591 -5.62%
NP 9,301 17,826 15,038 16,305 11,235 15,074 11,733 -3.79%
-
NP to SH 9,301 17,826 15,038 16,305 11,235 15,074 11,733 -3.79%
-
Tax Rate 21.43% 21.94% 21.05% 19.74% 22.63% 21.40% 23.43% -
Total Cost 58,610 72,984 50,365 47,582 54,007 64,441 67,585 -2.34%
-
Net Worth 148,024 141,372 127,234 117,671 99,809 114,358 103,104 6.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,910 2,910 2,910 6,237 - 4,990 4,988 -8.58%
Div Payout % 31.29% 16.33% 19.35% 38.25% - 33.10% 42.52% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 148,024 141,372 127,234 117,671 99,809 114,358 103,104 6.20%
NOSH 41,580 41,580 41,580 41,580 41,587 41,584 41,574 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.70% 19.63% 22.99% 25.52% 17.22% 18.96% 14.79% -
ROE 6.28% 12.61% 11.82% 13.86% 11.26% 13.18% 11.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 163.33 218.40 157.29 153.65 156.88 191.21 190.79 -2.55%
EPS 22.37 42.87 36.17 39.21 27.02 36.25 28.22 -3.79%
DPS 7.00 7.00 7.00 15.00 0.00 12.00 12.00 -8.58%
NAPS 3.56 3.40 3.06 2.83 2.40 2.75 2.48 6.20%
Adjusted Per Share Value based on latest NOSH - 41,580
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 163.33 218.40 157.29 153.65 156.91 191.23 190.76 -2.55%
EPS 22.37 42.87 36.17 39.21 27.02 36.25 28.22 -3.79%
DPS 7.00 7.00 7.00 15.00 0.00 12.00 12.00 -8.58%
NAPS 3.56 3.40 3.06 2.83 2.4004 2.7503 2.4797 6.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.50 3.94 3.50 3.77 3.25 3.05 2.42 -
P/RPS 1.53 1.80 2.23 2.45 2.07 1.60 1.27 3.15%
P/EPS 11.18 9.19 9.68 9.61 12.03 8.41 8.57 4.52%
EY 8.95 10.88 10.33 10.40 8.31 11.88 11.66 -4.31%
DY 2.80 1.78 2.00 3.98 0.00 3.93 4.96 -9.08%
P/NAPS 0.70 1.16 1.14 1.33 1.35 1.11 0.98 -5.45%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 15/02/17 25/02/16 26/02/15 26/02/14 02/04/13 -
Price 2.74 4.15 3.49 3.66 3.46 3.13 2.30 -
P/RPS 1.68 1.90 2.22 2.38 2.21 1.64 1.21 5.61%
P/EPS 12.25 9.68 9.65 9.33 12.81 8.63 8.15 7.02%
EY 8.16 10.33 10.36 10.71 7.81 11.58 12.27 -6.56%
DY 2.55 1.69 2.01 4.10 0.00 3.83 5.22 -11.24%
P/NAPS 0.77 1.22 1.14 1.29 1.44 1.14 0.93 -3.09%

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