[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2023 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -85.56%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,064,516 768,731 502,033 258,017 1,084,895 800,470 533,306 58.46%
PBT 119,500 81,946 12,443 4,690 40,035 23,813 13,189 334.03%
Tax -29,963 -17,362 -4,075 -372 -12,051 -8,696 -5,094 225.49%
NP 89,537 64,584 8,368 4,318 27,984 15,117 8,095 395.70%
-
NP to SH 89,679 62,945 8,038 4,021 27,849 14,946 7,986 400.72%
-
Tax Rate 25.07% 21.19% 32.75% 7.93% 30.10% 36.52% 38.62% -
Total Cost 974,979 704,147 493,665 253,699 1,056,911 785,353 525,211 50.98%
-
Net Worth 555,609 525,626 473,804 466,401 458,997 451,594 444,191 16.07%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 555,609 525,626 473,804 466,401 458,997 451,594 444,191 16.07%
NOSH 744,765 740,319 740,319 740,319 740,319 740,319 740,319 0.39%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.41% 8.40% 1.67% 1.67% 2.58% 1.89% 1.52% -
ROE 16.14% 11.98% 1.70% 0.86% 6.07% 3.31% 1.80% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 143.70 103.84 67.81 34.85 146.54 108.13 72.04 58.39%
EPS 12.11 8.50 1.09 0.54 3.76 2.02 1.08 400.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.71 0.64 0.63 0.62 0.61 0.60 16.02%
Adjusted Per Share Value based on latest NOSH - 740,319
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 140.51 101.47 66.26 34.06 143.20 105.66 70.39 58.47%
EPS 11.84 8.31 1.06 0.53 3.68 1.97 1.05 402.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7334 0.6938 0.6254 0.6156 0.6058 0.5961 0.5863 16.07%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.375 0.29 0.28 0.285 0.30 0.245 0.225 -
P/RPS 0.26 0.28 0.41 0.82 0.20 0.23 0.31 -11.05%
P/EPS 3.10 3.41 25.79 52.47 7.97 12.14 20.86 -71.91%
EY 32.28 29.32 3.88 1.91 12.54 8.24 4.79 256.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.44 0.45 0.48 0.40 0.37 22.20%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 -
Price 0.42 0.42 0.335 0.315 0.30 0.26 0.255 -
P/RPS 0.29 0.40 0.49 0.90 0.20 0.24 0.35 -11.77%
P/EPS 3.47 4.94 30.85 58.00 7.97 12.88 23.64 -72.14%
EY 28.82 20.24 3.24 1.72 12.54 7.76 4.23 258.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.52 0.50 0.48 0.43 0.42 21.12%

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