[LYSAGHT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[LYSAGHT] LYSAGHT GALVANIZED STEEL BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 7.88%
YoY- 134.66%
Quarter Report
Latest QR
Upcoming QR
LYSAGHT's Result
LYSAGHT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 62,229 69,062 67,052 89,244 61,480 58,281 58,893 0.92%
PBT 17,000 21,027 14,709 22,282 9,346 10,339 10,375 8.57%
Tax -3,724 -4,052 -3,006 -5,288 -2,104 -2,439 -2,434 7.33%
NP 13,276 16,975 11,703 16,994 7,242 7,900 7,941 8.93%
-
NP to SH 13,276 16,975 11,703 16,994 7,242 7,900 7,941 8.93%
-
Tax Rate 21.91% 19.27% 20.44% 23.73% 22.51% 23.59% 23.46% -
Total Cost 48,953 52,087 55,349 72,250 54,238 50,381 50,952 -0.66%
-
Net Worth 118,918 110,602 118,641 111,018 98,128 94,726 88,641 5.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,237 20,792 4,989 4,991 4,158 41 2,080 20.06%
Div Payout % 46.98% 122.49% 42.63% 29.37% 57.42% 0.53% 26.20% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 118,918 110,602 118,641 111,018 98,128 94,726 88,641 5.01%
NOSH 41,580 41,580 41,580 41,580 41,580 41,546 41,615 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.33% 24.58% 17.45% 19.04% 11.78% 13.56% 13.48% -
ROE 11.16% 15.35% 9.86% 15.31% 7.38% 8.34% 8.96% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 149.66 166.09 161.07 214.63 147.86 140.28 141.52 0.93%
EPS 31.93 40.82 28.11 40.87 17.42 19.01 19.08 8.95%
DPS 15.00 50.00 12.00 12.00 10.00 0.10 5.00 20.07%
NAPS 2.86 2.66 2.85 2.67 2.36 2.28 2.13 5.02%
Adjusted Per Share Value based on latest NOSH - 41,580
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 149.66 166.09 161.26 214.63 147.86 140.17 141.64 0.92%
EPS 31.93 40.82 28.15 40.87 17.42 19.00 19.10 8.93%
DPS 15.00 50.00 12.00 12.00 10.00 0.10 5.00 20.07%
NAPS 2.86 2.66 2.8533 2.67 2.36 2.2782 2.1318 5.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.45 3.92 5.52 3.20 2.27 1.86 1.70 -
P/RPS 2.31 2.36 3.43 1.49 1.54 1.33 1.20 11.52%
P/EPS 10.81 9.60 19.64 7.83 13.03 9.78 8.91 3.27%
EY 9.25 10.41 5.09 12.77 7.67 10.22 11.22 -3.16%
DY 4.35 12.76 2.17 3.75 4.41 0.05 2.94 6.74%
P/NAPS 1.21 1.47 1.94 1.20 0.96 0.82 0.80 7.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 22/08/14 29/08/13 26/07/12 25/08/11 19/08/10 -
Price 3.43 3.18 4.80 3.25 2.10 1.45 1.78 -
P/RPS 2.29 1.91 2.98 1.51 1.42 1.03 1.26 10.45%
P/EPS 10.74 7.79 17.07 7.95 12.06 7.63 9.33 2.37%
EY 9.31 12.84 5.86 12.58 8.29 13.11 10.72 -2.32%
DY 4.37 15.72 2.50 3.69 4.76 0.07 2.81 7.63%
P/NAPS 1.20 1.20 1.68 1.22 0.89 0.64 0.84 6.11%

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