[LYSAGHT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -15.96%
YoY- -34.73%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,070 16,361 17,470 18,691 25,460 13,964 15,426 4.47%
PBT 6,160 4,742 4,231 3,870 6,580 2,914 3,043 12.46%
Tax -1,366 -1,182 -955 -590 -1,555 -701 -905 7.09%
NP 4,794 3,560 3,276 3,280 5,025 2,213 2,138 14.39%
-
NP to SH 4,794 3,560 3,276 3,280 5,025 2,213 2,138 14.39%
-
Tax Rate 22.18% 24.93% 22.57% 15.25% 23.63% 24.06% 29.74% -
Total Cost 15,276 12,801 14,194 15,411 20,435 11,751 13,288 2.34%
-
Net Worth 127,234 117,671 99,832 114,338 103,148 95,231 83,193 7.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,910 6,237 - 4,989 4,991 4,158 41 103.34%
Div Payout % 60.71% 175.20% - 152.11% 99.32% 187.92% 1.95% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 127,234 117,671 99,832 114,338 103,148 95,231 83,193 7.33%
NOSH 41,580 41,580 41,596 41,577 41,592 41,585 41,596 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 23.89% 21.76% 18.75% 17.55% 19.74% 15.85% 13.86% -
ROE 3.77% 3.03% 3.28% 2.87% 4.87% 2.32% 2.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.27 39.35 42.00 44.95 61.21 33.58 37.08 4.48%
EPS 11.53 8.56 7.88 7.89 12.09 5.32 5.14 14.39%
DPS 7.00 15.00 0.00 12.00 12.00 10.00 0.10 102.87%
NAPS 3.06 2.83 2.40 2.75 2.48 2.29 2.00 7.33%
Adjusted Per Share Value based on latest NOSH - 41,577
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.27 39.35 42.02 44.95 61.23 33.58 37.10 4.48%
EPS 11.53 8.56 7.88 7.89 12.09 5.32 5.14 14.39%
DPS 7.00 15.00 0.00 12.00 12.00 10.00 0.10 102.87%
NAPS 3.06 2.83 2.401 2.7498 2.4807 2.2903 2.0008 7.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.50 3.77 3.25 3.05 2.42 1.69 1.60 -
P/RPS 7.25 9.58 7.74 6.78 3.95 5.03 4.31 9.04%
P/EPS 30.36 44.03 41.27 38.66 20.03 31.76 31.13 -0.41%
EY 3.29 2.27 2.42 2.59 4.99 3.15 3.21 0.41%
DY 2.00 3.98 0.00 3.93 4.96 5.92 0.06 79.30%
P/NAPS 1.14 1.33 1.35 1.11 0.98 0.74 0.80 6.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 25/02/16 26/02/15 26/02/14 02/04/13 27/02/12 01/03/11 -
Price 3.49 3.66 3.46 3.13 2.30 2.00 1.71 -
P/RPS 7.23 9.30 8.24 6.96 3.76 5.96 4.61 7.78%
P/EPS 30.27 42.75 43.93 39.68 19.04 37.58 33.27 -1.56%
EY 3.30 2.34 2.28 2.52 5.25 2.66 3.01 1.54%
DY 2.01 4.10 0.00 3.83 5.22 5.00 0.06 79.44%
P/NAPS 1.14 1.29 1.44 1.14 0.93 0.87 0.86 4.80%

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