[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -0.05%
YoY- 0.65%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,095,296 1,064,516 1,024,974 1,004,066 1,032,068 1,084,895 1,067,293 1.74%
PBT 62,348 119,500 109,261 24,886 18,760 40,035 31,750 56.87%
Tax -7,340 -29,963 -23,149 -8,150 -1,488 -12,051 -11,594 -26.29%
NP 55,008 89,537 86,112 16,736 17,272 27,984 20,156 95.40%
-
NP to SH 53,556 89,679 83,926 16,076 16,084 27,849 19,928 93.41%
-
Tax Rate 11.77% 25.07% 21.19% 32.75% 7.93% 30.10% 36.52% -
Total Cost 1,040,288 974,979 938,862 987,330 1,014,796 1,056,911 1,047,137 -0.43%
-
Net Worth 577,794 555,609 525,626 473,804 466,401 458,997 451,594 17.87%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 577,794 555,609 525,626 473,804 466,401 458,997 451,594 17.87%
NOSH 755,166 744,765 740,319 740,319 740,319 740,319 740,319 1.33%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.02% 8.41% 8.40% 1.67% 1.67% 2.58% 1.89% -
ROE 9.27% 16.14% 15.97% 3.39% 3.45% 6.07% 4.41% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 145.96 143.70 138.45 135.63 139.41 146.54 144.17 0.82%
EPS 7.12 12.11 11.33 2.18 2.16 3.76 2.69 91.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.71 0.64 0.63 0.62 0.61 16.81%
Adjusted Per Share Value based on latest NOSH - 740,319
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 144.57 140.51 135.29 132.53 136.23 143.20 140.87 1.74%
EPS 7.07 11.84 11.08 2.12 2.12 3.68 2.63 93.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7626 0.7334 0.6938 0.6254 0.6156 0.6058 0.5961 17.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.385 0.375 0.29 0.28 0.285 0.30 0.245 -
P/RPS 0.26 0.26 0.21 0.21 0.20 0.20 0.17 32.77%
P/EPS 5.39 3.10 2.56 12.89 13.12 7.97 9.10 -29.49%
EY 18.54 32.28 39.09 7.76 7.62 12.54 10.99 41.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.41 0.44 0.45 0.48 0.40 16.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 -
Price 0.365 0.42 0.42 0.335 0.315 0.30 0.26 -
P/RPS 0.25 0.29 0.30 0.25 0.23 0.20 0.18 24.50%
P/EPS 5.11 3.47 3.70 15.43 14.50 7.97 9.66 -34.61%
EY 19.55 28.82 26.99 6.48 6.90 12.54 10.35 52.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.59 0.52 0.50 0.48 0.43 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