[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 31.51%
YoY- 159.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 482,681 319,303 154,551 671,701 500,167 323,014 156,169 111.74%
PBT 21,454 16,245 4,532 27,864 22,176 11,689 2,694 297.28%
Tax -4,524 -3,813 -1,267 -8,195 -5,743 -2,723 -851 203.67%
NP 16,930 12,432 3,265 19,669 16,433 8,966 1,843 336.85%
-
NP to SH 15,283 11,137 2,578 18,605 14,147 7,846 1,553 357.31%
-
Tax Rate 21.09% 23.47% 27.96% 29.41% 25.90% 23.30% 31.59% -
Total Cost 465,751 306,871 151,286 652,032 483,734 314,048 154,326 108.41%
-
Net Worth 157,513 149,461 140,129 135,094 130,424 126,984 121,059 19.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 2,501 2,489 2,488 -
Div Payout % - - - - 17.68% 31.73% 160.26% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 157,513 149,461 140,129 135,094 130,424 126,984 121,059 19.12%
NOSH 52,500 51,322 51,252 50,196 50,024 49,784 49,775 3.60%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.51% 3.89% 2.11% 2.93% 3.29% 2.78% 1.18% -
ROE 9.70% 7.45% 1.84% 13.77% 10.85% 6.18% 1.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 919.38 622.15 301.55 1,338.14 999.84 648.83 313.75 104.37%
EPS 29.11 21.70 5.03 37.07 28.28 15.76 3.12 341.39%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 3.0002 2.9122 2.7341 2.6913 2.6072 2.5507 2.4321 14.97%
Adjusted Per Share Value based on latest NOSH - 50,722
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 63.71 42.15 20.40 88.66 66.02 42.64 20.61 111.76%
EPS 2.02 1.47 0.34 2.46 1.87 1.04 0.20 365.28%
DPS 0.00 0.00 0.00 0.00 0.33 0.33 0.33 -
NAPS 0.2079 0.1973 0.185 0.1783 0.1722 0.1676 0.1598 19.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.28 5.20 3.25 3.39 3.42 3.55 2.46 -
P/RPS 0.68 0.84 1.08 0.25 0.34 0.55 0.78 -8.71%
P/EPS 21.57 23.96 64.61 9.15 12.09 22.53 78.85 -57.75%
EY 4.64 4.17 1.55 10.93 8.27 4.44 1.27 136.65%
DY 0.00 0.00 0.00 0.00 1.46 1.41 2.03 -
P/NAPS 2.09 1.79 1.19 1.26 1.31 1.39 1.01 62.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 -
Price 9.09 6.47 3.50 3.34 3.40 3.50 2.38 -
P/RPS 0.99 1.04 1.16 0.25 0.34 0.54 0.76 19.21%
P/EPS 31.23 29.82 69.58 9.01 12.02 22.21 76.28 -44.77%
EY 3.20 3.35 1.44 11.10 8.32 4.50 1.31 81.08%
DY 0.00 0.00 0.00 0.00 1.47 1.43 2.10 -
P/NAPS 3.03 2.22 1.28 1.24 1.30 1.37 0.98 111.79%

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