[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 20.21%
YoY- 568.89%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 638,606 618,204 671,701 666,889 646,028 624,676 579,223 6.71%
PBT 32,490 18,128 27,864 29,568 23,378 10,776 10,381 113.81%
Tax -7,626 -5,068 -8,195 -7,657 -5,446 -3,404 -3,196 78.46%
NP 24,864 13,060 19,669 21,910 17,932 7,372 7,185 128.61%
-
NP to SH 22,274 10,312 18,605 18,862 15,692 6,212 7,157 113.01%
-
Tax Rate 23.47% 27.96% 29.41% 25.90% 23.30% 31.59% 30.79% -
Total Cost 613,742 605,144 652,032 644,978 628,096 617,304 572,038 4.79%
-
Net Worth 149,461 140,129 135,094 130,424 126,984 121,059 119,503 16.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 3,334 4,978 9,955 - -
Div Payout % - - - 17.68% 31.73% 160.26% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 149,461 140,129 135,094 130,424 126,984 121,059 119,503 16.06%
NOSH 51,322 51,252 50,196 50,024 49,784 49,775 49,770 2.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.89% 2.11% 2.93% 3.29% 2.78% 1.18% 1.24% -
ROE 14.90% 7.36% 13.77% 14.46% 12.36% 5.13% 5.99% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,244.30 1,206.19 1,338.14 1,333.12 1,297.66 1,254.98 1,163.79 4.55%
EPS 43.40 20.12 37.07 37.71 31.52 12.48 14.38 108.70%
DPS 0.00 0.00 0.00 6.67 10.00 20.00 0.00 -
NAPS 2.9122 2.7341 2.6913 2.6072 2.5507 2.4321 2.4011 13.71%
Adjusted Per Share Value based on latest NOSH - 50,488
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 84.56 81.86 88.95 88.31 85.55 82.72 76.70 6.71%
EPS 2.95 1.37 2.46 2.50 2.08 0.82 0.95 112.69%
DPS 0.00 0.00 0.00 0.44 0.66 1.32 0.00 -
NAPS 0.1979 0.1856 0.1789 0.1727 0.1682 0.1603 0.1582 16.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.20 3.25 3.39 3.42 3.55 2.46 1.82 -
P/RPS 0.42 0.27 0.25 0.26 0.27 0.20 0.16 90.17%
P/EPS 11.98 16.15 9.15 9.07 11.26 19.71 12.66 -3.61%
EY 8.35 6.19 10.93 11.03 8.88 5.07 7.90 3.75%
DY 0.00 0.00 0.00 1.95 2.82 8.13 0.00 -
P/NAPS 1.79 1.19 1.26 1.31 1.39 1.01 0.76 76.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 -
Price 6.47 3.50 3.34 3.40 3.50 2.38 1.78 -
P/RPS 0.52 0.29 0.25 0.26 0.27 0.19 0.15 128.88%
P/EPS 14.91 17.40 9.01 9.02 11.10 19.07 12.38 13.18%
EY 6.71 5.75 11.10 11.09 9.01 5.24 8.08 -11.63%
DY 0.00 0.00 0.00 1.96 2.86 8.40 0.00 -
P/NAPS 2.22 1.28 1.24 1.30 1.37 0.98 0.74 107.86%

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