[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 33.31%
YoY- -316.2%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,066,612 1,065,588 960,311 944,025 942,968 917,728 923,658 10.05%
PBT 26,378 24,072 7,619 -24,157 -38,590 -49,740 9,697 94.74%
Tax -10,188 -8,948 -10,328 -4,490 -5,908 -4,772 -4,456 73.46%
NP 16,190 15,124 -2,709 -28,648 -44,498 -54,512 5,241 111.96%
-
NP to SH 15,972 14,840 -4,080 -30,677 -46,000 -57,416 3,182 192.87%
-
Tax Rate 38.62% 37.17% 135.56% - - - 45.95% -
Total Cost 1,050,422 1,050,464 963,020 972,673 987,466 972,240 918,417 9.35%
-
Net Worth 444,191 444,191 436,788 390,599 382,967 389,570 402,776 6.73%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 444,191 444,191 436,788 390,599 382,967 389,570 402,776 6.73%
NOSH 740,319 740,319 740,319 740,319 660,289 660,289 660,289 7.91%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.52% 1.42% -0.28% -3.03% -4.72% -5.94% 0.57% -
ROE 3.60% 3.34% -0.93% -7.85% -12.01% -14.74% 0.79% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 144.07 143.94 129.72 137.76 142.81 138.99 139.89 1.98%
EPS 2.16 2.00 -0.59 -4.59 -6.96 -8.68 0.48 172.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.59 0.57 0.58 0.59 0.61 -1.09%
Adjusted Per Share Value based on latest NOSH - 740,319
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 140.95 140.81 126.90 124.75 124.61 121.27 122.06 10.05%
EPS 2.11 1.96 -0.54 -4.05 -6.08 -7.59 0.42 193.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.587 0.5772 0.5162 0.5061 0.5148 0.5322 6.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.225 0.255 0.23 0.24 0.275 0.31 0.335 -
P/RPS 0.16 0.18 0.18 0.17 0.19 0.22 0.24 -23.66%
P/EPS 10.43 12.72 -41.73 -5.36 -3.95 -3.57 69.52 -71.73%
EY 9.59 7.86 -2.40 -18.65 -25.33 -28.05 1.44 253.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.39 0.42 0.47 0.53 0.55 -23.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 22/11/21 30/08/21 24/05/21 -
Price 0.255 0.25 0.23 0.23 0.255 0.305 0.33 -
P/RPS 0.18 0.17 0.18 0.17 0.18 0.22 0.24 -17.43%
P/EPS 11.82 12.47 -41.73 -5.14 -3.66 -3.51 68.48 -68.96%
EY 8.46 8.02 -2.40 -19.46 -27.32 -28.51 1.46 222.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.39 0.40 0.44 0.52 0.54 -15.41%

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