[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 242.75%
YoY- -81.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 629,188 418,874 202,219 796,825 589,606 386,283 199,253 114.78%
PBT 11,429 9,175 6,028 3,607 -9,110 -15,162 2,005 218.09%
Tax -2,524 -3,175 -1,693 -2,534 1,247 3,574 268 -
NP 8,905 6,000 4,335 1,073 -7,863 -11,588 2,273 147.89%
-
NP to SH 7,136 4,977 3,864 7,042 -4,933 -8,678 2,283 113.33%
-
Tax Rate 22.08% 34.60% 28.09% 70.25% - - -13.37% -
Total Cost 620,283 412,874 197,884 795,752 597,469 397,871 196,980 114.38%
-
Net Worth 343,350 343,350 343,350 336,747 323,541 316,460 318,160 5.19%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 343,350 343,350 343,350 336,747 323,541 316,460 318,160 5.19%
NOSH 660,289 660,289 660,289 660,289 660,289 659,589 653,339 0.70%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.42% 1.43% 2.14% 0.13% -1.33% -3.00% 1.14% -
ROE 2.08% 1.45% 1.13% 2.09% -1.52% -2.74% 0.72% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 95.29 63.44 30.63 120.68 89.30 59.81 31.31 109.58%
EPS 1.08 0.75 0.59 1.08 -0.76 -1.34 0.36 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.51 0.49 0.49 0.50 2.64%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.19 55.38 26.74 105.36 77.96 51.07 26.35 114.75%
EPS 0.94 0.66 0.51 0.93 -0.65 -1.15 0.30 113.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.454 0.454 0.4452 0.4278 0.4184 0.4207 5.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.425 0.42 0.42 0.445 0.405 0.65 0.925 -
P/RPS 0.45 0.66 1.37 0.37 0.45 1.09 2.95 -71.35%
P/EPS 39.32 55.72 71.77 41.73 -54.21 -48.37 257.82 -71.35%
EY 2.54 1.79 1.39 2.40 -1.84 -2.07 0.39 247.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.81 0.87 0.83 1.33 1.85 -41.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 29/05/19 25/02/19 26/11/18 27/08/18 -
Price 0.395 0.455 0.405 0.415 0.44 0.445 0.585 -
P/RPS 0.41 0.72 1.32 0.34 0.49 0.74 1.87 -63.53%
P/EPS 36.55 60.36 69.21 38.91 -58.89 -33.12 163.05 -62.99%
EY 2.74 1.66 1.44 2.57 -1.70 -3.02 0.61 171.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 0.78 0.81 0.90 0.91 1.17 -24.93%

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