[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -84.64%
YoY- -83.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 675,961 501,612 329,932 158,951 645,826 482,681 319,303 64.79%
PBT 21,943 14,233 6,374 1,341 9,936 21,454 16,245 22.17%
Tax -2,537 559 -1,690 -370 -6,120 -4,524 -3,813 -23.76%
NP 19,406 14,792 4,684 971 3,816 16,930 12,432 34.52%
-
NP to SH 18,256 12,572 3,960 419 2,727 15,283 11,137 38.98%
-
Tax Rate 11.56% -3.93% 26.51% 27.59% 61.59% 21.09% 23.47% -
Total Cost 656,555 486,820 325,248 157,980 642,010 465,751 306,871 65.96%
-
Net Worth 273,937 267,778 260,194 255,589 22,228 157,513 149,461 49.71%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 273,937 267,778 260,194 255,589 22,228 157,513 149,461 49.71%
NOSH 608,750 608,750 60,091 59,857 52,923 52,500 51,322 419.32%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.87% 2.95% 1.42% 0.61% 0.59% 3.51% 3.89% -
ROE 6.66% 4.69% 1.52% 0.16% 12.27% 9.70% 7.45% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 111.04 82.42 549.05 265.55 1,220.29 919.38 622.15 -68.26%
EPS 3.02 2.08 6.59 0.70 0.52 29.11 21.70 -73.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 4.33 4.27 0.42 3.0002 2.9122 -71.17%
Adjusted Per Share Value based on latest NOSH - 59,857
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 89.51 66.42 43.69 21.05 85.52 63.92 42.28 64.80%
EPS 2.42 1.66 0.52 0.06 0.36 2.02 1.47 39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3628 0.3546 0.3446 0.3385 0.0294 0.2086 0.1979 49.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.905 0.81 10.54 8.71 9.37 6.28 5.20 -
P/RPS 0.82 0.98 1.92 3.28 0.77 0.68 0.84 -1.59%
P/EPS 30.18 39.21 159.94 1,244.29 181.85 21.57 23.96 16.61%
EY 3.31 2.55 0.63 0.08 0.55 4.64 4.17 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.84 2.43 2.04 22.31 2.09 1.79 8.02%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 28/11/16 29/08/16 31/05/16 23/02/16 19/11/15 -
Price 0.94 0.90 0.80 9.75 9.16 9.09 6.47 -
P/RPS 0.85 1.09 0.15 3.67 0.75 0.99 1.04 -12.57%
P/EPS 31.34 43.57 12.14 1,392.86 177.77 31.23 29.82 3.36%
EY 3.19 2.30 8.24 0.07 0.56 3.20 3.35 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.05 0.18 2.28 21.81 3.03 2.22 -3.93%

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