[LAYHONG] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -3.13%
YoY- 955.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 840,402 821,038 775,180 732,140 675,961 668,816 659,864 17.51%
PBT 53,227 50,346 47,760 32,804 21,943 18,977 12,748 159.52%
Tax -12,374 -10,500 -10,564 -8,072 -2,537 745 -3,380 137.72%
NP 40,853 39,846 37,196 24,732 19,406 19,722 9,368 167.16%
-
NP to SH 37,697 35,605 33,186 17,684 18,256 16,762 7,920 183.22%
-
Tax Rate 23.25% 20.86% 22.12% 24.61% 11.56% -3.93% 26.51% -
Total Cost 799,549 781,192 737,984 707,408 656,555 649,093 650,496 14.75%
-
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 260,194 14.53%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 260,194 14.53%
NOSH 629,647 608,750 608,750 608,750 608,750 608,750 60,091 379.52%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.86% 4.85% 4.80% 3.38% 2.87% 2.95% 1.42% -
ROE 11.82% 11.94% 11.36% 6.32% 6.66% 6.26% 3.04% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 134.41 134.87 127.34 120.27 111.04 109.90 1,098.11 -75.37%
EPS 6.15 5.85 5.46 2.92 3.02 2.77 13.18 -39.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.46 0.45 0.44 4.33 -76.00%
Adjusted Per Share Value based on latest NOSH - 608,750
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 111.29 108.72 102.65 96.95 89.51 88.57 87.38 17.51%
EPS 4.99 4.71 4.39 2.34 2.42 2.22 1.05 182.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4223 0.395 0.3869 0.3708 0.3628 0.3546 0.3446 14.53%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.96 1.00 1.02 0.915 0.905 0.81 10.54 -
P/RPS 0.71 0.74 0.80 0.76 0.82 0.74 0.96 -18.23%
P/EPS 15.92 17.10 18.71 31.50 30.18 29.41 79.97 -65.93%
EY 6.28 5.85 5.34 3.17 3.31 3.40 1.25 193.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.04 2.13 1.99 2.01 1.84 2.43 -15.73%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.95 0.965 0.995 0.98 0.94 0.90 0.80 -
P/RPS 0.71 0.72 0.78 0.81 0.85 0.82 0.07 369.23%
P/EPS 15.76 16.50 18.25 33.74 31.34 32.68 6.07 89.01%
EY 6.35 6.06 5.48 2.96 3.19 3.06 16.48 -47.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.97 2.07 2.13 2.09 2.05 0.18 375.09%

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