[LAYHONG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 28.8%
YoY- 157.35%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 238,194 839,697 629,188 418,874 202,219 796,825 589,606 -45.38%
PBT 9,148 14,664 11,429 9,175 6,028 3,607 -9,110 -
Tax -3,057 -8,521 -2,524 -3,175 -1,693 -2,534 1,247 -
NP 6,091 6,143 8,905 6,000 4,335 1,073 -7,863 -
-
NP to SH 5,189 3,965 7,136 4,977 3,864 7,042 -4,933 -
-
Tax Rate 33.42% 58.11% 22.08% 34.60% 28.09% 70.25% - -
Total Cost 232,103 833,554 620,283 412,874 197,884 795,752 597,469 -46.78%
-
Net Worth 336,747 336,747 343,350 343,350 343,350 336,747 323,541 2.70%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 336,747 336,747 343,350 343,350 343,350 336,747 323,541 2.70%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.56% 0.73% 1.42% 1.43% 2.14% 0.13% -1.33% -
ROE 1.54% 1.18% 2.08% 1.45% 1.13% 2.09% -1.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.07 127.17 95.29 63.44 30.63 120.68 89.30 -45.38%
EPS 0.79 0.60 1.08 0.75 0.59 1.08 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.52 0.52 0.52 0.51 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 660,289
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 31.44 110.83 83.05 55.29 26.69 105.18 77.82 -45.37%
EPS 0.68 0.52 0.94 0.66 0.51 0.93 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.4445 0.4532 0.4532 0.4532 0.4445 0.4271 2.70%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.315 0.335 0.425 0.42 0.42 0.445 0.405 -
P/RPS 0.87 0.26 0.45 0.66 1.37 0.37 0.45 55.25%
P/EPS 40.08 55.79 39.32 55.72 71.77 41.73 -54.21 -
EY 2.49 1.79 2.54 1.79 1.39 2.40 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.82 0.81 0.81 0.87 0.83 -17.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 29/05/19 25/02/19 -
Price 0.335 0.315 0.395 0.455 0.405 0.415 0.44 -
P/RPS 0.93 0.25 0.41 0.72 1.32 0.34 0.49 53.35%
P/EPS 42.63 52.46 36.55 60.36 69.21 38.91 -58.89 -
EY 2.35 1.91 2.74 1.66 1.44 2.57 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.76 0.88 0.78 0.81 0.90 -18.69%

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