[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 111.65%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 775,180 732,140 675,961 668,816 659,864 635,804 645,826 12.93%
PBT 47,760 32,804 21,943 18,977 12,748 5,364 9,936 184.54%
Tax -10,564 -8,072 -2,537 745 -3,380 -1,480 -6,120 43.84%
NP 37,196 24,732 19,406 19,722 9,368 3,884 3,816 355.67%
-
NP to SH 33,186 17,684 18,256 16,762 7,920 1,676 2,727 428.26%
-
Tax Rate 22.12% 24.61% 11.56% -3.93% 26.51% 27.59% 61.59% -
Total Cost 737,984 707,408 656,555 649,093 650,496 631,920 642,010 9.72%
-
Net Worth 292,199 280,025 273,937 267,778 260,194 255,589 22,228 456.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 292,199 280,025 273,937 267,778 260,194 255,589 22,228 456.12%
NOSH 608,750 608,750 608,750 608,750 60,091 59,857 52,923 408.80%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.80% 3.38% 2.87% 2.95% 1.42% 0.61% 0.59% -
ROE 11.36% 6.32% 6.66% 6.26% 3.04% 0.66% 12.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 127.34 120.27 111.04 109.90 1,098.11 1,062.20 1,220.29 -77.80%
EPS 5.46 2.92 3.02 2.77 13.18 2.80 0.52 378.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.44 4.33 4.27 0.42 9.30%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 102.65 96.95 89.51 88.57 87.38 84.19 85.52 12.93%
EPS 4.39 2.34 2.42 2.22 1.05 0.22 0.36 428.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.3708 0.3628 0.3546 0.3446 0.3385 0.0294 456.52%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.02 0.915 0.905 0.81 10.54 8.71 9.37 -
P/RPS 0.80 0.76 0.82 0.74 0.96 0.82 0.77 2.57%
P/EPS 18.71 31.50 30.18 29.41 79.97 311.07 181.85 -78.01%
EY 5.34 3.17 3.31 3.40 1.25 0.32 0.55 354.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.99 2.01 1.84 2.43 2.04 22.31 -79.08%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 31/05/16 -
Price 0.995 0.98 0.94 0.90 0.80 9.75 9.16 -
P/RPS 0.78 0.81 0.85 0.82 0.07 0.92 0.75 2.64%
P/EPS 18.25 33.74 31.34 32.68 6.07 348.21 177.77 -78.04%
EY 5.48 2.96 3.19 3.06 16.48 0.29 0.56 356.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.13 2.09 2.05 0.18 2.28 21.81 -79.16%

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