[LAYHONG] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -69.2%
YoY- 895.51%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 171,534 177,153 166,845 156,169 148,068 145,965 146,050 11.32%
PBT 5,688 10,487 8,995 2,694 4,593 2,153 3,132 48.90%
Tax -2,452 -3,020 -1,872 -851 -1,269 -354 -1,451 41.91%
NP 3,236 7,467 7,123 1,843 3,324 1,799 1,681 54.81%
-
NP to SH 4,458 6,301 6,293 1,553 5,042 1,050 909 188.93%
-
Tax Rate 43.11% 28.80% 20.81% 31.59% 27.63% 16.44% 46.33% -
Total Cost 168,298 169,686 159,722 154,326 144,744 144,166 144,369 10.77%
-
Net Worth 101,444 131,634 126,990 121,059 119,509 114,430 113,138 -7.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,488 - - - -
Div Payout % - - - 160.26% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 101,444 131,634 126,990 121,059 119,509 114,430 113,138 -7.02%
NOSH 50,722 50,488 49,786 49,775 49,772 49,763 49,672 1.40%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.89% 4.22% 4.27% 1.18% 2.24% 1.23% 1.15% -
ROE 4.39% 4.79% 4.96% 1.28% 4.22% 0.92% 0.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 338.18 350.88 335.12 313.75 297.49 293.32 294.03 9.78%
EPS 8.79 12.48 12.64 3.12 10.13 2.11 1.83 184.95%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.6072 2.5507 2.4321 2.4011 2.2995 2.2777 -8.31%
Adjusted Per Share Value based on latest NOSH - 49,775
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.64 23.38 22.02 20.61 19.54 19.27 19.28 11.31%
EPS 0.59 0.83 0.83 0.20 0.67 0.14 0.12 189.42%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.1339 0.1737 0.1676 0.1598 0.1577 0.151 0.1493 -7.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.39 3.42 3.55 2.46 1.82 1.40 1.20 -
P/RPS 1.00 0.97 1.06 0.78 0.61 0.48 0.41 81.29%
P/EPS 38.57 27.40 28.09 78.85 17.97 66.35 65.57 -29.81%
EY 2.59 3.65 3.56 1.27 5.57 1.51 1.53 42.08%
DY 0.00 0.00 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 1.70 1.31 1.39 1.01 0.76 0.61 0.53 117.64%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 -
Price 3.34 3.40 3.50 2.38 1.78 1.50 1.46 -
P/RPS 0.99 0.97 1.04 0.76 0.60 0.51 0.50 57.74%
P/EPS 38.00 27.24 27.69 76.28 17.57 71.09 79.78 -39.03%
EY 2.63 3.67 3.61 1.31 5.69 1.41 1.25 64.27%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 1.67 1.30 1.37 0.98 0.74 0.65 0.64 89.64%

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