[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 45.21%
YoY- 569.45%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 615,779 387,590 183,035 675,961 501,612 329,932 158,951 146.05%
PBT 37,760 23,880 8,201 21,943 14,233 6,374 1,341 819.94%
Tax -7,875 -5,282 -2,018 -2,537 559 -1,690 -370 663.74%
NP 29,885 18,598 6,183 19,406 14,792 4,684 971 875.98%
-
NP to SH 26,704 16,593 4,421 18,256 12,572 3,960 419 1483.51%
-
Tax Rate 20.86% 22.12% 24.61% 11.56% -3.93% 26.51% 27.59% -
Total Cost 585,894 368,992 176,852 656,555 486,820 325,248 157,980 139.02%
-
Net Worth 298,287 292,199 280,025 273,937 267,778 260,194 255,589 10.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 298,287 292,199 280,025 273,937 267,778 260,194 255,589 10.81%
NOSH 608,750 608,750 608,750 608,750 608,750 60,091 59,857 367.42%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.85% 4.80% 3.38% 2.87% 2.95% 1.42% 0.61% -
ROE 8.95% 5.68% 1.58% 6.66% 4.69% 1.52% 0.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 101.15 63.67 30.07 111.04 82.42 549.05 265.55 -47.36%
EPS 4.39 2.73 0.73 3.02 2.08 6.59 0.70 238.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.46 0.45 0.44 4.33 4.27 -76.29%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 81.37 51.22 24.19 89.33 66.29 43.60 21.00 146.08%
EPS 3.53 2.19 0.58 2.41 1.66 0.52 0.06 1401.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3942 0.3861 0.37 0.362 0.3539 0.3438 0.3378 10.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.00 1.02 0.915 0.905 0.81 10.54 8.71 -
P/RPS 0.99 1.60 3.04 0.82 0.98 1.92 3.28 -54.90%
P/EPS 22.80 37.42 125.99 30.18 39.21 159.94 1,244.29 -92.99%
EY 4.39 2.67 0.79 3.31 2.55 0.63 0.08 1333.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.13 1.99 2.01 1.84 2.43 2.04 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.965 0.995 0.98 0.94 0.90 0.80 9.75 -
P/RPS 0.95 1.56 3.26 0.85 1.09 0.15 3.67 -59.28%
P/EPS 22.00 36.50 134.94 31.34 43.57 12.14 1,392.86 -93.65%
EY 4.55 2.74 0.74 3.19 2.30 8.24 0.07 1504.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 2.13 2.09 2.05 0.18 2.28 -9.25%

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