[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 153.79%
YoY- 140.22%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 666,889 646,028 624,676 579,223 574,873 570,380 556,560 12.77%
PBT 29,568 23,378 10,776 10,381 7,717 7,270 2,012 497.03%
Tax -7,657 -5,446 -3,404 -3,196 -2,569 -3,146 -488 523.61%
NP 21,910 17,932 7,372 7,185 5,148 4,124 1,524 488.38%
-
NP to SH 18,862 15,692 6,212 7,157 2,820 2,130 624 864.35%
-
Tax Rate 25.90% 23.30% 31.59% 30.79% 33.29% 43.27% 24.25% -
Total Cost 644,978 628,096 617,304 572,038 569,725 566,256 555,036 10.50%
-
Net Worth 130,424 126,984 121,059 119,503 114,433 113,352 113,663 9.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,334 4,978 9,955 - - - - -
Div Payout % 17.68% 31.73% 160.26% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 130,424 126,984 121,059 119,503 114,433 113,352 113,663 9.57%
NOSH 50,024 49,784 49,775 49,770 49,764 49,766 50,322 -0.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.29% 2.78% 1.18% 1.24% 0.90% 0.72% 0.27% -
ROE 14.46% 12.36% 5.13% 5.99% 2.46% 1.88% 0.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,333.12 1,297.66 1,254.98 1,163.79 1,155.18 1,146.12 1,105.98 13.22%
EPS 37.71 31.52 12.48 14.38 5.67 4.28 1.24 868.25%
DPS 6.67 10.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.6072 2.5507 2.4321 2.4011 2.2995 2.2777 2.2587 10.00%
Adjusted Per Share Value based on latest NOSH - 49,772
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.58 85.81 82.98 76.94 76.36 75.76 73.93 12.77%
EPS 2.51 2.08 0.83 0.95 0.37 0.28 0.08 888.54%
DPS 0.44 0.66 1.32 0.00 0.00 0.00 0.00 -
NAPS 0.1732 0.1687 0.1608 0.1587 0.152 0.1506 0.151 9.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.42 3.55 2.46 1.82 1.40 1.20 1.25 -
P/RPS 0.26 0.27 0.20 0.16 0.12 0.10 0.11 77.16%
P/EPS 9.07 11.26 19.71 12.66 24.71 28.04 100.81 -79.83%
EY 11.03 8.88 5.07 7.90 4.05 3.57 0.99 396.65%
DY 1.95 2.82 8.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.39 1.01 0.76 0.61 0.53 0.55 78.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 3.40 3.50 2.38 1.78 1.50 1.46 1.20 -
P/RPS 0.26 0.27 0.19 0.15 0.13 0.13 0.11 77.16%
P/EPS 9.02 11.10 19.07 12.38 26.47 34.11 96.77 -79.35%
EY 11.09 9.01 5.24 8.08 3.78 2.93 1.03 385.49%
DY 1.96 2.86 8.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 0.98 0.74 0.65 0.64 0.53 81.58%

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