[LAYHONG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 60.94%
YoY- 112.41%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 386,283 199,253 840,402 615,779 387,590 183,035 675,961 -31.11%
PBT -15,162 2,005 53,227 37,760 23,880 8,201 21,943 -
Tax 3,574 268 -12,374 -7,875 -5,282 -2,018 -2,537 -
NP -11,588 2,273 40,853 29,885 18,598 6,183 19,406 -
-
NP to SH -8,678 2,283 37,697 26,704 16,593 4,421 18,256 -
-
Tax Rate - -13.37% 23.25% 20.86% 22.12% 24.61% 11.56% -
Total Cost 397,871 196,980 799,549 585,894 368,992 176,852 656,555 -28.36%
-
Net Worth 316,460 318,160 318,869 298,287 292,199 280,025 273,937 10.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,460 318,160 318,869 298,287 292,199 280,025 273,937 10.08%
NOSH 659,589 653,339 629,647 608,750 608,750 608,750 608,750 5.48%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.00% 1.14% 4.86% 4.85% 4.80% 3.38% 2.87% -
ROE -2.74% 0.72% 11.82% 8.95% 5.68% 1.58% 6.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 59.81 31.31 134.41 101.15 63.67 30.07 111.04 -33.77%
EPS -1.34 0.36 6.15 4.39 2.73 0.73 3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.49 0.48 0.46 0.45 5.83%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.05 26.33 111.06 81.37 51.22 24.19 89.33 -31.11%
EPS -1.15 0.30 4.98 3.53 2.19 0.58 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4182 0.4204 0.4214 0.3942 0.3861 0.37 0.362 10.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.65 0.925 0.96 1.00 1.02 0.915 0.905 -
P/RPS 1.09 2.95 0.71 0.99 1.60 3.04 0.82 20.87%
P/EPS -48.37 257.82 15.92 22.80 37.42 125.99 30.18 -
EY -2.07 0.39 6.28 4.39 2.67 0.79 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.85 1.88 2.04 2.13 1.99 2.01 -24.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 -
Price 0.445 0.585 0.95 0.965 0.995 0.98 0.94 -
P/RPS 0.74 1.87 0.71 0.95 1.56 3.26 0.85 -8.81%
P/EPS -33.12 163.05 15.76 22.00 36.50 134.94 31.34 -
EY -3.02 0.61 6.35 4.55 2.74 0.74 3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 1.86 1.97 2.07 2.13 2.09 -42.52%

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