[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 116.0%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 635,804 645,826 643,574 638,606 618,204 671,701 666,889 -3.13%
PBT 5,364 9,936 28,605 32,490 18,128 27,864 29,568 -67.98%
Tax -1,480 -6,120 -6,032 -7,626 -5,068 -8,195 -7,657 -66.60%
NP 3,884 3,816 22,573 24,864 13,060 19,669 21,910 -68.47%
-
NP to SH 1,676 2,727 20,377 22,274 10,312 18,605 18,862 -80.11%
-
Tax Rate 27.59% 61.59% 21.09% 23.47% 27.96% 29.41% 25.90% -
Total Cost 631,920 642,010 621,001 613,742 605,144 652,032 644,978 -1.35%
-
Net Worth 255,589 22,228 157,513 149,461 140,129 135,094 130,424 56.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,334 -
Div Payout % - - - - - - 17.68% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 255,589 22,228 157,513 149,461 140,129 135,094 130,424 56.66%
NOSH 59,857 52,923 52,500 51,322 51,252 50,196 50,024 12.72%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.61% 0.59% 3.51% 3.89% 2.11% 2.93% 3.29% -
ROE 0.66% 12.27% 12.94% 14.90% 7.36% 13.77% 14.46% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,062.20 1,220.29 1,225.84 1,244.30 1,206.19 1,338.14 1,333.12 -14.06%
EPS 2.80 0.52 38.81 43.40 20.12 37.07 37.71 -82.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 4.27 0.42 3.0002 2.9122 2.7341 2.6913 2.6072 38.98%
Adjusted Per Share Value based on latest NOSH - 51,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 84.02 85.34 85.05 84.39 81.69 88.76 88.13 -3.13%
EPS 0.22 0.36 2.69 2.94 1.36 2.46 2.49 -80.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.3378 0.0294 0.2081 0.1975 0.1852 0.1785 0.1723 56.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.71 9.37 6.28 5.20 3.25 3.39 3.42 -
P/RPS 0.82 0.77 0.51 0.42 0.27 0.25 0.26 115.21%
P/EPS 311.07 181.85 16.18 11.98 16.15 9.15 9.07 957.87%
EY 0.32 0.55 6.18 8.35 6.19 10.93 11.03 -90.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
P/NAPS 2.04 22.31 2.09 1.79 1.19 1.26 1.31 34.38%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 23/02/16 19/11/15 25/08/15 27/05/15 24/02/15 -
Price 9.75 9.16 9.09 6.47 3.50 3.34 3.40 -
P/RPS 0.92 0.75 0.74 0.52 0.29 0.25 0.26 132.38%
P/EPS 348.21 177.77 23.42 14.91 17.40 9.01 9.02 1044.78%
EY 0.29 0.56 4.27 6.71 5.75 11.10 11.09 -91.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 2.28 21.81 3.03 2.22 1.28 1.24 1.30 45.48%

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