[LAYHONG] QoQ Quarter Result on 30-Sep-2017 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 175.32%
YoY- 243.74%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 199,253 224,623 228,189 204,555 183,035 174,349 171,680 10.46%
PBT 2,005 15,467 13,880 15,679 8,201 7,710 7,859 -59.87%
Tax 268 -4,499 -2,593 -3,264 -2,018 -3,096 2,249 -75.87%
NP 2,273 10,968 11,287 12,415 6,183 4,614 10,108 -63.12%
-
NP to SH 2,283 10,993 10,111 12,172 4,421 5,684 8,612 -58.83%
-
Tax Rate -13.37% 29.09% 18.68% 20.82% 24.61% 40.16% -28.62% -
Total Cost 196,980 213,655 216,902 192,140 176,852 169,735 161,572 14.16%
-
Net Worth 318,160 318,869 298,287 292,199 280,025 273,937 267,778 12.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 318,160 318,869 298,287 292,199 280,025 273,937 267,778 12.21%
NOSH 653,339 629,647 608,750 608,750 608,750 608,750 608,750 4.83%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.14% 4.88% 4.95% 6.07% 3.38% 2.65% 5.89% -
ROE 0.72% 3.45% 3.39% 4.17% 1.58% 2.07% 3.22% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.31 35.93 37.48 33.60 30.07 28.64 28.21 7.21%
EPS 0.36 1.76 1.66 2.00 0.73 0.93 1.42 -60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.49 0.48 0.46 0.45 0.44 8.92%
Adjusted Per Share Value based on latest NOSH - 608,750
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.33 29.68 30.15 27.03 24.19 23.04 22.69 10.45%
EPS 0.30 1.45 1.34 1.61 0.58 0.75 1.14 -59.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4204 0.4214 0.3942 0.3861 0.37 0.362 0.3539 12.19%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.925 0.96 1.00 1.02 0.915 0.905 0.81 -
P/RPS 2.95 2.67 2.67 3.04 3.04 3.16 2.87 1.85%
P/EPS 257.82 54.60 60.21 51.01 125.99 96.92 57.24 173.49%
EY 0.39 1.83 1.66 1.96 0.79 1.03 1.75 -63.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.88 2.04 2.13 1.99 2.01 1.84 0.36%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.585 0.95 0.965 0.995 0.98 0.94 0.90 -
P/RPS 1.87 2.64 2.57 2.96 3.26 3.28 3.19 -30.02%
P/EPS 163.05 54.03 58.10 49.76 134.94 100.67 63.60 87.63%
EY 0.61 1.85 1.72 2.01 0.74 0.99 1.57 -46.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.86 1.97 2.07 2.13 2.09 2.05 -31.26%

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