[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 32.39%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 646,028 624,676 579,223 574,873 570,380 556,560 521,028 15.39%
PBT 23,378 10,776 10,381 7,717 7,270 2,012 -23,006 -
Tax -5,446 -3,404 -3,196 -2,569 -3,146 -488 3,932 -
NP 17,932 7,372 7,185 5,148 4,124 1,524 -19,074 -
-
NP to SH 15,692 6,212 7,157 2,820 2,130 624 -17,793 -
-
Tax Rate 23.30% 31.59% 30.79% 33.29% 43.27% 24.25% - -
Total Cost 628,096 617,304 572,038 569,725 566,256 555,036 540,102 10.57%
-
Net Worth 126,984 121,059 119,503 114,433 113,352 113,663 112,212 8.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,978 9,955 - - - - - -
Div Payout % 31.73% 160.26% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 126,984 121,059 119,503 114,433 113,352 113,663 112,212 8.58%
NOSH 49,784 49,775 49,770 49,764 49,766 50,322 49,770 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.78% 1.18% 1.24% 0.90% 0.72% 0.27% -3.66% -
ROE 12.36% 5.13% 5.99% 2.46% 1.88% 0.55% -15.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,297.66 1,254.98 1,163.79 1,155.18 1,146.12 1,105.98 1,046.86 15.37%
EPS 31.52 12.48 14.38 5.67 4.28 1.24 -35.75 -
DPS 10.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5507 2.4321 2.4011 2.2995 2.2777 2.2587 2.2546 8.56%
Adjusted Per Share Value based on latest NOSH - 49,763
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 85.27 82.45 76.45 75.88 75.29 73.46 68.77 15.40%
EPS 2.07 0.82 0.94 0.37 0.28 0.08 -2.35 -
DPS 0.66 1.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1598 0.1577 0.151 0.1496 0.15 0.1481 8.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.55 2.46 1.82 1.40 1.20 1.25 1.15 -
P/RPS 0.27 0.20 0.16 0.12 0.10 0.11 0.11 81.86%
P/EPS 11.26 19.71 12.66 24.71 28.04 100.81 -3.22 -
EY 8.88 5.07 7.90 4.05 3.57 0.99 -31.09 -
DY 2.82 8.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.01 0.76 0.61 0.53 0.55 0.51 94.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 3.50 2.38 1.78 1.50 1.46 1.20 1.21 -
P/RPS 0.27 0.19 0.15 0.13 0.13 0.11 0.12 71.62%
P/EPS 11.10 19.07 12.38 26.47 34.11 96.77 -3.38 -
EY 9.01 5.24 8.08 3.78 2.93 1.03 -29.55 -
DY 2.86 8.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.98 0.74 0.65 0.64 0.53 0.54 85.91%

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