[LAYHONG] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
09-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 305.22%
YoY- 592.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 154,551 171,534 177,153 166,845 156,169 148,068 145,965 3.89%
PBT 4,532 5,688 10,487 8,995 2,694 4,593 2,153 64.47%
Tax -1,267 -2,452 -3,020 -1,872 -851 -1,269 -354 134.52%
NP 3,265 3,236 7,467 7,123 1,843 3,324 1,799 48.95%
-
NP to SH 2,578 4,458 6,301 6,293 1,553 5,042 1,050 82.29%
-
Tax Rate 27.96% 43.11% 28.80% 20.81% 31.59% 27.63% 16.44% -
Total Cost 151,286 168,298 169,686 159,722 154,326 144,744 144,166 3.27%
-
Net Worth 140,129 101,444 131,634 126,990 121,059 119,509 114,430 14.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 2,488 - - -
Div Payout % - - - - 160.26% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,129 101,444 131,634 126,990 121,059 119,509 114,430 14.50%
NOSH 51,252 50,722 50,488 49,786 49,775 49,772 49,763 1.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.11% 1.89% 4.22% 4.27% 1.18% 2.24% 1.23% -
ROE 1.84% 4.39% 4.79% 4.96% 1.28% 4.22% 0.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 301.55 338.18 350.88 335.12 313.75 297.49 293.32 1.86%
EPS 5.03 8.79 12.48 12.64 3.12 10.13 2.11 78.73%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.7341 2.00 2.6072 2.5507 2.4321 2.4011 2.2995 12.26%
Adjusted Per Share Value based on latest NOSH - 49,786
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.47 22.71 23.46 22.09 20.68 19.61 19.33 3.90%
EPS 0.34 0.59 0.83 0.83 0.21 0.67 0.14 80.96%
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.1856 0.1343 0.1743 0.1682 0.1603 0.1583 0.1515 14.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.25 3.39 3.42 3.55 2.46 1.82 1.40 -
P/RPS 1.08 1.00 0.97 1.06 0.78 0.61 0.48 71.96%
P/EPS 64.61 38.57 27.40 28.09 78.85 17.97 66.35 -1.76%
EY 1.55 2.59 3.65 3.56 1.27 5.57 1.51 1.76%
DY 0.00 0.00 0.00 0.00 2.03 0.00 0.00 -
P/NAPS 1.19 1.70 1.31 1.39 1.01 0.76 0.61 56.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 -
Price 3.50 3.34 3.40 3.50 2.38 1.78 1.50 -
P/RPS 1.16 0.99 0.97 1.04 0.76 0.60 0.51 73.21%
P/EPS 69.58 38.00 27.24 27.69 76.28 17.57 71.09 -1.42%
EY 1.44 2.63 3.67 3.61 1.31 5.69 1.41 1.41%
DY 0.00 0.00 0.00 0.00 2.10 0.00 0.00 -
P/NAPS 1.28 1.67 1.30 1.37 0.98 0.74 0.65 57.30%

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