[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -44.44%
YoY- -43.69%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 686,684 466,798 238,194 839,697 629,188 418,874 202,219 125.08%
PBT 17,936 11,924 9,148 14,664 11,429 9,175 6,028 106.18%
Tax -5,044 -4,063 -3,057 -8,521 -2,524 -3,175 -1,693 106.36%
NP 12,892 7,861 6,091 6,143 8,905 6,000 4,335 106.11%
-
NP to SH 10,642 6,350 5,189 3,965 7,136 4,977 3,864 95.88%
-
Tax Rate 28.12% 34.07% 33.42% 58.11% 22.08% 34.60% 28.09% -
Total Cost 673,792 458,937 232,103 833,554 620,283 412,874 197,884 125.49%
-
Net Worth 343,350 343,350 336,747 336,747 343,350 343,350 343,350 0.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 343,350 343,350 336,747 336,747 343,350 343,350 343,350 0.00%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.88% 1.68% 2.56% 0.73% 1.42% 1.43% 2.14% -
ROE 3.10% 1.85% 1.54% 1.18% 2.08% 1.45% 1.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 104.00 70.70 36.07 127.17 95.29 63.44 30.63 125.06%
EPS 1.61 0.96 0.79 0.60 1.08 0.75 0.59 94.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.52 0.52 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 90.64 61.61 31.44 110.83 83.05 55.29 26.69 125.09%
EPS 1.40 0.84 0.68 0.52 0.94 0.66 0.51 95.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4532 0.4532 0.4445 0.4445 0.4532 0.4532 0.4532 0.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.375 0.315 0.315 0.335 0.425 0.42 0.42 -
P/RPS 0.36 0.45 0.87 0.26 0.45 0.66 1.37 -58.80%
P/EPS 23.27 32.75 40.08 55.79 39.32 55.72 71.77 -52.64%
EY 4.30 3.05 2.49 1.79 2.54 1.79 1.39 111.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.62 0.66 0.82 0.81 0.81 -7.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 -
Price 0.34 0.305 0.335 0.315 0.395 0.455 0.405 -
P/RPS 0.33 0.43 0.93 0.25 0.41 0.72 1.32 -60.14%
P/EPS 21.10 31.71 42.63 52.46 36.55 60.36 69.21 -54.53%
EY 4.74 3.15 2.35 1.91 2.74 1.66 1.44 120.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.66 0.62 0.76 0.88 0.78 -11.39%

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