[LAYHONG] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 15.51%
YoY- 125.79%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 166,845 156,169 148,068 145,965 146,050 139,140 137,306 13.85%
PBT 8,995 2,694 4,593 2,153 3,132 503 -7,240 -
Tax -1,872 -851 -1,269 -354 -1,451 -122 176 -
NP 7,123 1,843 3,324 1,799 1,681 381 -7,064 -
-
NP to SH 6,293 1,553 5,042 1,050 909 156 -5,200 -
-
Tax Rate 20.81% 31.59% 27.63% 16.44% 46.33% 24.25% - -
Total Cost 159,722 154,326 144,744 144,166 144,369 138,759 144,370 6.96%
-
Net Worth 126,990 121,059 119,509 114,430 113,138 113,663 112,190 8.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,488 - - - - - -
Div Payout % - 160.26% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 126,990 121,059 119,509 114,430 113,138 113,663 112,190 8.60%
NOSH 49,786 49,775 49,772 49,763 49,672 50,322 49,760 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.27% 1.18% 2.24% 1.23% 1.15% 0.27% -5.14% -
ROE 4.96% 1.28% 4.22% 0.92% 0.80% 0.14% -4.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 335.12 313.75 297.49 293.32 294.03 276.50 275.93 13.81%
EPS 12.64 3.12 10.13 2.11 1.83 0.31 -10.45 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5507 2.4321 2.4011 2.2995 2.2777 2.2587 2.2546 8.56%
Adjusted Per Share Value based on latest NOSH - 49,763
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.02 20.61 19.54 19.27 19.28 18.37 18.12 13.86%
EPS 0.83 0.20 0.67 0.14 0.12 0.02 -0.69 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1598 0.1577 0.151 0.1493 0.15 0.1481 8.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.55 2.46 1.82 1.40 1.20 1.25 1.15 -
P/RPS 1.06 0.78 0.61 0.48 0.41 0.45 0.42 85.26%
P/EPS 28.09 78.85 17.97 66.35 65.57 403.23 -11.00 -
EY 3.56 1.27 5.57 1.51 1.53 0.25 -9.09 -
DY 0.00 2.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.01 0.76 0.61 0.53 0.55 0.51 94.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 3.50 2.38 1.78 1.50 1.46 1.20 1.21 -
P/RPS 1.04 0.76 0.60 0.51 0.50 0.43 0.44 77.34%
P/EPS 27.69 76.28 17.57 71.09 79.78 387.10 -11.58 -
EY 3.61 1.31 5.69 1.41 1.25 0.26 -8.64 -
DY 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.98 0.74 0.65 0.64 0.53 0.54 85.91%

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