[LAYHONG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 98.59%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 323,014 156,169 579,223 431,155 285,190 139,140 521,028 -27.27%
PBT 11,689 2,694 10,381 5,788 3,635 503 -23,006 -
Tax -2,723 -851 -3,196 -1,927 -1,573 -122 3,932 -
NP 8,966 1,843 7,185 3,861 2,062 381 -19,074 -
-
NP to SH 7,846 1,553 7,157 2,115 1,065 156 -17,793 -
-
Tax Rate 23.30% 31.59% 30.79% 33.29% 43.27% 24.25% - -
Total Cost 314,048 154,326 572,038 427,294 283,128 138,759 540,102 -30.31%
-
Net Worth 126,984 121,059 119,503 114,433 113,352 113,663 112,212 8.58%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,489 2,488 - - - - - -
Div Payout % 31.73% 160.26% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 126,984 121,059 119,503 114,433 113,352 113,663 112,212 8.58%
NOSH 49,784 49,775 49,770 49,764 49,766 50,322 49,770 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.78% 1.18% 1.24% 0.90% 0.72% 0.27% -3.66% -
ROE 6.18% 1.28% 5.99% 1.85% 0.94% 0.14% -15.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 648.83 313.75 1,163.79 866.39 573.06 276.50 1,046.86 -27.28%
EPS 15.76 3.12 14.38 4.25 2.14 0.31 -35.75 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5507 2.4321 2.4011 2.2995 2.2777 2.2587 2.2546 8.56%
Adjusted Per Share Value based on latest NOSH - 49,763
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.64 20.61 76.45 56.91 37.64 18.37 68.77 -27.26%
EPS 1.04 0.20 0.94 0.28 0.14 0.02 -2.35 -
DPS 0.33 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1598 0.1577 0.151 0.1496 0.15 0.1481 8.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.55 2.46 1.82 1.40 1.20 1.25 1.15 -
P/RPS 0.55 0.78 0.16 0.16 0.21 0.45 0.11 192.11%
P/EPS 22.53 78.85 12.66 32.94 56.07 403.23 -3.22 -
EY 4.44 1.27 7.90 3.04 1.78 0.25 -31.09 -
DY 1.41 2.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.01 0.76 0.61 0.53 0.55 0.51 94.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 3.50 2.38 1.78 1.50 1.46 1.20 1.21 -
P/RPS 0.54 0.76 0.15 0.17 0.25 0.43 0.12 172.31%
P/EPS 22.21 76.28 12.38 35.29 68.22 387.10 -3.38 -
EY 4.50 1.31 8.08 2.83 1.47 0.26 -29.55 -
DY 1.43 2.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.98 0.74 0.65 0.64 0.53 0.54 85.91%

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