[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 422.06%
YoY- 321.15%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,100,982 1,095,296 1,064,516 1,024,974 1,004,066 1,032,068 1,084,895 0.98%
PBT 105,144 62,348 119,500 109,261 24,886 18,760 40,035 90.01%
Tax -17,064 -7,340 -29,963 -23,149 -8,150 -1,488 -12,051 26.01%
NP 88,080 55,008 89,537 86,112 16,736 17,272 27,984 114.32%
-
NP to SH 86,376 53,556 89,679 83,926 16,076 16,084 27,849 112.23%
-
Tax Rate 16.23% 11.77% 25.07% 21.19% 32.75% 7.93% 30.10% -
Total Cost 1,012,902 1,040,288 974,979 938,862 987,330 1,014,796 1,056,911 -2.78%
-
Net Worth 602,973 577,794 555,609 525,626 473,804 466,401 458,997 19.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 602,973 577,794 555,609 525,626 473,804 466,401 458,997 19.88%
NOSH 753,717 755,166 744,765 740,319 740,319 740,319 740,319 1.19%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.00% 5.02% 8.41% 8.40% 1.67% 1.67% 2.58% -
ROE 14.33% 9.27% 16.14% 15.97% 3.39% 3.45% 6.07% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 146.07 145.96 143.70 138.45 135.63 139.41 146.54 -0.21%
EPS 11.46 7.12 12.11 11.33 2.18 2.16 3.76 109.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.71 0.64 0.63 0.62 18.46%
Adjusted Per Share Value based on latest NOSH - 740,319
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 145.32 144.57 140.51 135.29 132.53 136.23 143.20 0.98%
EPS 11.40 7.07 11.84 11.08 2.12 2.12 3.68 112.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7959 0.7626 0.7334 0.6938 0.6254 0.6156 0.6058 19.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.405 0.385 0.375 0.29 0.28 0.285 0.30 -
P/RPS 0.28 0.26 0.26 0.21 0.21 0.20 0.20 25.06%
P/EPS 3.53 5.39 3.10 2.56 12.89 13.12 7.97 -41.80%
EY 28.30 18.54 32.28 39.09 7.76 7.62 12.54 71.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.41 0.44 0.45 0.48 4.11%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.375 0.365 0.42 0.42 0.335 0.315 0.30 -
P/RPS 0.26 0.25 0.29 0.30 0.25 0.23 0.20 19.05%
P/EPS 3.27 5.11 3.47 3.70 15.43 14.50 7.97 -44.69%
EY 30.56 19.55 28.82 26.99 6.48 6.90 12.54 80.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.56 0.59 0.52 0.50 0.48 -1.38%

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