[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 190.93%
YoY- 125.85%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,084,895 800,470 533,306 266,397 960,311 708,019 471,484 74.38%
PBT 40,035 23,813 13,189 6,018 7,619 -18,118 -19,295 -
Tax -12,051 -8,696 -5,094 -2,237 -10,328 -3,368 -2,954 155.53%
NP 27,984 15,117 8,095 3,781 -2,709 -21,486 -22,249 -
-
NP to SH 27,849 14,946 7,986 3,710 -4,080 -23,008 -23,000 -
-
Tax Rate 30.10% 36.52% 38.62% 37.17% 135.56% - - -
Total Cost 1,056,911 785,353 525,211 262,616 963,020 729,505 493,733 66.17%
-
Net Worth 458,997 451,594 444,191 444,191 436,788 390,599 382,967 12.84%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 458,997 451,594 444,191 444,191 436,788 390,599 382,967 12.84%
NOSH 740,319 740,319 740,319 740,319 740,319 740,319 660,289 7.93%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.58% 1.89% 1.52% 1.42% -0.28% -3.03% -4.72% -
ROE 6.07% 3.31% 1.80% 0.84% -0.93% -5.89% -6.01% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 146.54 108.13 72.04 35.98 129.72 103.32 71.41 61.55%
EPS 3.76 2.02 1.08 0.50 -0.59 -3.44 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.60 0.60 0.59 0.57 0.58 4.55%
Adjusted Per Share Value based on latest NOSH - 740,319
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 143.20 105.66 70.39 35.16 126.75 93.45 62.23 74.38%
EPS 3.68 1.97 1.05 0.49 -0.54 -3.04 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6058 0.5961 0.5863 0.5863 0.5765 0.5156 0.5055 12.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.30 0.245 0.225 0.255 0.23 0.24 0.275 -
P/RPS 0.20 0.23 0.31 0.71 0.18 0.23 0.39 -35.95%
P/EPS 7.97 12.14 20.86 50.88 -41.73 -7.15 -7.89 -
EY 12.54 8.24 4.79 1.97 -2.40 -13.99 -12.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.37 0.42 0.39 0.42 0.47 1.41%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 22/11/21 -
Price 0.30 0.26 0.255 0.25 0.23 0.23 0.255 -
P/RPS 0.20 0.24 0.35 0.69 0.18 0.22 0.36 -32.44%
P/EPS 7.97 12.88 23.64 49.89 -41.73 -6.85 -7.32 -
EY 12.54 7.76 4.23 2.00 -2.40 -14.60 -13.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.42 0.42 0.39 0.40 0.44 5.97%

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