[LAYHONG] QoQ Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 222.56%
YoY- 437.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 550,491 273,824 1,064,516 768,731 502,033 258,017 1,084,895 -36.30%
PBT 52,572 15,587 119,500 81,946 12,443 4,690 40,035 19.85%
Tax -8,532 -1,835 -29,963 -17,362 -4,075 -372 -12,051 -20.51%
NP 44,040 13,752 89,537 64,584 8,368 4,318 27,984 35.18%
-
NP to SH 43,188 13,389 89,679 62,945 8,038 4,021 27,849 33.87%
-
Tax Rate 16.23% 11.77% 25.07% 21.19% 32.75% 7.93% 30.10% -
Total Cost 506,451 260,072 974,979 704,147 493,665 253,699 1,056,911 -38.68%
-
Net Worth 602,973 577,794 555,609 525,626 473,804 466,401 458,997 19.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 602,973 577,794 555,609 525,626 473,804 466,401 458,997 19.88%
NOSH 753,717 755,166 744,765 740,319 740,319 740,319 740,319 1.19%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.00% 5.02% 8.41% 8.40% 1.67% 1.67% 2.58% -
ROE 7.16% 2.32% 16.14% 11.98% 1.70% 0.86% 6.07% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 73.04 36.49 143.70 103.84 67.81 34.85 146.54 -37.05%
EPS 5.73 1.78 12.11 8.50 1.09 0.54 3.76 32.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.71 0.64 0.63 0.62 18.46%
Adjusted Per Share Value based on latest NOSH - 756,319
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 72.79 36.20 140.75 101.64 66.38 34.11 143.44 -36.30%
EPS 5.71 1.77 11.86 8.32 1.06 0.53 3.68 33.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7972 0.764 0.7346 0.695 0.6265 0.6167 0.6069 19.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.405 0.385 0.375 0.29 0.28 0.285 0.30 -
P/RPS 0.55 1.06 0.26 0.28 0.41 0.82 0.20 95.92%
P/EPS 7.07 21.58 3.10 3.41 25.79 52.47 7.97 -7.65%
EY 14.15 4.63 32.28 29.32 3.88 1.91 12.54 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.41 0.44 0.45 0.48 4.11%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.375 0.365 0.42 0.42 0.335 0.315 0.30 -
P/RPS 0.51 1.00 0.29 0.40 0.49 0.90 0.20 86.33%
P/EPS 6.54 20.46 3.47 4.94 30.85 58.00 7.97 -12.31%
EY 15.28 4.89 28.82 20.24 3.24 1.72 12.54 14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.56 0.59 0.52 0.50 0.48 -1.38%

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