Highlights

[LAYHONG] YoY Quarter Result on 2017-09-30 [#2]

Stock [LAYHONG]: LAY HONG BHD
Announcement Date 14-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     175.32%    YoY -     243.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 204,555 170,981 164,752 166,845 146,050 129,091 125,163 8.52%
  YoY % 19.64% 3.78% -1.25% 14.24% 13.14% 3.14% -
  Horiz. % 163.43% 136.61% 131.63% 133.30% 116.69% 103.14% 100.00%
PBT 15,679 5,033 11,713 8,995 3,132 -5,505 5,056 20.74%
  YoY % 211.52% -57.03% 30.22% 187.20% 156.89% -208.88% -
  Horiz. % 310.11% 99.55% 231.67% 177.91% 61.95% -108.88% 100.00%
Tax -3,264 -1,320 -2,546 -1,872 -1,451 1,231 -1,117 19.55%
  YoY % -147.27% 48.15% -36.00% -29.01% -217.87% 210.21% -
  Horiz. % 292.21% 118.17% 227.93% 167.59% 129.90% -110.21% 100.00%
NP 12,415 3,713 9,167 7,123 1,681 -4,274 3,939 21.06%
  YoY % 234.37% -59.50% 28.70% 323.74% 139.33% -208.50% -
  Horiz. % 315.18% 94.26% 232.72% 180.83% 42.68% -108.50% 100.00%
NP to SH 12,172 3,541 8,559 6,293 909 -4,582 2,613 29.20%
  YoY % 243.74% -58.63% 36.01% 592.30% 119.84% -275.35% -
  Horiz. % 465.82% 135.51% 327.55% 240.83% 34.79% -175.35% 100.00%
Tax Rate 20.82 % 26.23 % 21.74 % 20.81 % 46.33 % - % 22.09 % -0.98%
  YoY % -20.63% 20.65% 4.47% -55.08% 0.00% 0.00% -
  Horiz. % 94.25% 118.74% 98.42% 94.21% 209.73% 0.00% 100.00%
Total Cost 192,140 167,268 155,585 159,722 144,369 133,365 121,224 7.97%
  YoY % 14.87% 7.51% -2.59% 10.63% 8.25% 10.02% -
  Horiz. % 158.50% 137.98% 128.35% 131.76% 119.09% 110.02% 100.00%
Net Worth 292,199 262,094 149,792 126,990 113,138 123,276 126,938 14.89%
  YoY % 11.49% 74.97% 17.96% 12.24% -8.22% -2.88% -
  Horiz. % 230.19% 206.47% 118.00% 100.04% 89.13% 97.12% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 2,487 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 292,199 262,094 149,792 126,990 113,138 123,276 126,938 14.89%
  YoY % 11.49% 74.97% 17.96% 12.24% -8.22% -2.88% -
  Horiz. % 230.19% 206.47% 118.00% 100.04% 89.13% 97.12% 100.00%
NOSH 608,750 60,529 51,436 49,786 49,672 49,750 49,488 51.88%
  YoY % 905.70% 17.68% 3.31% 0.23% -0.16% 0.53% -
  Horiz. % 1,230.08% 122.31% 103.94% 100.60% 100.37% 100.53% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.07 % 2.17 % 5.56 % 4.27 % 1.15 % -3.31 % 3.15 % 11.54%
  YoY % 179.72% -60.97% 30.21% 271.30% 134.74% -205.08% -
  Horiz. % 192.70% 68.89% 176.51% 135.56% 36.51% -105.08% 100.00%
ROE 4.17 % 1.35 % 5.71 % 4.96 % 0.80 % -3.72 % 2.06 % 12.46%
  YoY % 208.89% -76.36% 15.12% 520.00% 121.51% -280.58% -
  Horiz. % 202.43% 65.53% 277.18% 240.78% 38.83% -180.58% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.60 282.47 320.30 335.12 294.03 259.48 252.91 -28.55%
  YoY % -88.10% -11.81% -4.42% 13.97% 13.32% 2.60% -
  Horiz. % 13.29% 111.69% 126.65% 132.51% 116.26% 102.60% 100.00%
EPS 2.00 5.85 16.64 12.64 1.83 -9.21 5.28 -14.93%
  YoY % -65.81% -64.84% 31.65% 590.71% 119.87% -274.43% -
  Horiz. % 37.88% 110.80% 315.15% 239.39% 34.66% -174.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4800 4.3300 2.9122 2.5507 2.2777 2.4779 2.5650 -24.35%
  YoY % -88.91% 48.68% 14.17% 11.99% -8.08% -3.40% -
  Horiz. % 18.71% 168.81% 113.54% 99.44% 88.80% 96.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.60 28.09 27.06 27.41 23.99 21.21 20.56 8.52%
  YoY % 19.62% 3.81% -1.28% 14.26% 13.11% 3.16% -
  Horiz. % 163.42% 136.62% 131.61% 133.32% 116.68% 103.16% 100.00%
EPS 2.00 0.58 1.41 1.03 0.15 -0.75 0.43 29.17%
  YoY % 244.83% -58.87% 36.89% 586.67% 120.00% -274.42% -
  Horiz. % 465.12% 134.88% 327.91% 239.53% 34.88% -174.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4800 0.4305 0.2461 0.2086 0.1859 0.2025 0.2085 14.89%
  YoY % 11.50% 74.93% 17.98% 12.21% -8.20% -2.88% -
  Horiz. % 230.22% 206.47% 118.03% 100.05% 89.16% 97.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.0200 10.5400 5.2000 3.5500 1.2000 1.4500 1.7500 -
P/RPS 3.04 3.73 1.62 1.06 0.41 0.56 0.69 28.01%
  YoY % -18.50% 130.25% 52.83% 158.54% -26.79% -18.84% -
  Horiz. % 440.58% 540.58% 234.78% 153.62% 59.42% 81.16% 100.00%
P/EPS 51.01 180.17 31.25 28.09 65.57 -15.74 33.14 7.45%
  YoY % -71.69% 476.54% 11.25% -57.16% 516.58% -147.50% -
  Horiz. % 153.92% 543.66% 94.30% 84.76% 197.86% -47.50% 100.00%
EY 1.96 0.56 3.20 3.56 1.53 -6.35 3.02 -6.95%
  YoY % 250.00% -82.50% -10.11% 132.68% 124.09% -310.26% -
  Horiz. % 64.90% 18.54% 105.96% 117.88% 50.66% -210.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.13 2.43 1.79 1.39 0.53 0.59 0.68 20.94%
  YoY % -12.35% 35.75% 28.78% 162.26% -10.17% -13.24% -
  Horiz. % 313.24% 357.35% 263.24% 204.41% 77.94% 86.76% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 -
Price 0.9950 0.8000 6.4700 3.5000 1.4600 1.4200 1.8700 -
P/RPS 2.96 0.28 2.02 1.04 0.50 0.55 0.74 25.97%
  YoY % 957.14% -86.14% 94.23% 108.00% -9.09% -25.68% -
  Horiz. % 400.00% 37.84% 272.97% 140.54% 67.57% 74.32% 100.00%
P/EPS 49.76 13.68 38.88 27.69 79.78 -15.42 35.42 5.82%
  YoY % 263.74% -64.81% 40.41% -65.29% 617.38% -143.53% -
  Horiz. % 140.49% 38.62% 109.77% 78.18% 225.24% -43.53% 100.00%
EY 2.01 7.31 2.57 3.61 1.25 -6.49 2.82 -5.48%
  YoY % -72.50% 184.44% -28.81% 188.80% 119.26% -330.14% -
  Horiz. % 71.28% 259.22% 91.13% 128.01% 44.33% -230.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.52 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.07 0.18 2.22 1.37 0.64 0.57 0.73 18.95%
  YoY % 1,050.00% -91.89% 62.04% 114.06% 12.28% -21.92% -
  Horiz. % 283.56% 24.66% 304.11% 187.67% 87.67% 78.08% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1884 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.2750.00 
 KOTRA 1.750.00 
 PALETTE 0.370.00 
 PINEAPP 0.420.00 
 PUC 0.2150.00 
 WILLOW 1.030.00 
 IRIS 0.160.00 
 VS-CQ 0.2450.00 
 PMETAL-CV 0.380.00 
 BTECH 0.300.00 
Partners & Brokers