[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 100.88%
YoY- 103.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 579,223 431,155 285,190 139,140 521,028 383,722 250,618 74.89%
PBT 10,381 5,788 3,635 503 -23,006 -15,766 -10,635 -
Tax -3,196 -1,927 -1,573 -122 3,932 3,756 2,527 -
NP 7,185 3,861 2,062 381 -19,074 -12,010 -8,108 -
-
NP to SH 7,157 2,115 1,065 156 -17,793 -12,593 -8,521 -
-
Tax Rate 30.79% 33.29% 43.27% 24.25% - - - -
Total Cost 572,038 427,294 283,128 138,759 540,102 395,732 258,726 69.79%
-
Net Worth 119,503 114,433 113,352 113,663 112,212 117,413 123,330 -2.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 2,488 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 119,503 114,433 113,352 113,663 112,212 117,413 123,330 -2.08%
NOSH 49,770 49,764 49,766 50,322 49,770 49,774 49,772 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.24% 0.90% 0.72% 0.27% -3.66% -3.13% -3.24% -
ROE 5.99% 1.85% 0.94% 0.14% -15.86% -10.73% -6.91% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,163.79 866.39 573.06 276.50 1,046.86 770.92 503.53 74.89%
EPS 14.38 4.25 2.14 0.31 -35.75 -25.30 -17.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.4011 2.2995 2.2777 2.2587 2.2546 2.3589 2.4779 -2.07%
Adjusted Per Share Value based on latest NOSH - 50,322
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 76.70 57.09 37.77 18.43 69.00 50.81 33.19 74.88%
EPS 0.95 0.28 0.14 0.02 -2.36 -1.67 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.1582 0.1515 0.1501 0.1505 0.1486 0.1555 0.1633 -2.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.82 1.40 1.20 1.25 1.15 1.26 1.45 -
P/RPS 0.16 0.16 0.21 0.45 0.11 0.16 0.29 -32.75%
P/EPS 12.66 32.94 56.07 403.23 -3.22 -4.98 -8.47 -
EY 7.90 3.04 1.78 0.25 -31.09 -20.08 -11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.76 0.61 0.53 0.55 0.51 0.53 0.59 18.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.78 1.50 1.46 1.20 1.21 1.27 1.42 -
P/RPS 0.15 0.17 0.25 0.43 0.12 0.16 0.28 -34.06%
P/EPS 12.38 35.29 68.22 387.10 -3.38 -5.02 -8.29 -
EY 8.08 2.83 1.47 0.26 -29.55 -19.92 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.52 -
P/NAPS 0.74 0.65 0.64 0.53 0.54 0.54 0.57 19.02%

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