[LAYHONG] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 143.21%
YoY- 107.72%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 204,555 183,035 174,349 171,680 170,981 158,951 163,145 16.26%
PBT 15,679 8,201 7,710 7,859 5,033 1,341 -11,518 -
Tax -3,264 -2,018 -3,096 2,249 -1,320 -370 -1,596 61.04%
NP 12,415 6,183 4,614 10,108 3,713 971 -13,114 -
-
NP to SH 12,172 4,421 5,684 8,612 3,541 419 -12,556 -
-
Tax Rate 20.82% 24.61% 40.16% -28.62% 26.23% 27.59% - -
Total Cost 192,140 176,852 169,735 161,572 167,268 157,980 176,259 5.91%
-
Net Worth 292,199 280,025 273,937 267,778 262,094 255,589 20,822 480.86%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 292,199 280,025 273,937 267,778 262,094 255,589 20,822 480.86%
NOSH 608,750 608,750 608,750 608,750 60,529 59,857 49,577 431.42%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.07% 3.38% 2.65% 5.89% 2.17% 0.61% -8.04% -
ROE 4.17% 1.58% 2.07% 3.22% 1.35% 0.16% -60.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.60 30.07 28.64 28.21 282.47 265.55 329.07 -78.12%
EPS 2.00 0.73 0.93 1.42 5.85 0.70 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.44 4.33 4.27 0.42 9.30%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.00 24.16 23.01 22.66 22.57 20.98 21.53 16.27%
EPS 1.61 0.58 0.75 1.14 0.47 0.06 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3857 0.3696 0.3616 0.3534 0.3459 0.3374 0.0275 480.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.02 0.915 0.905 0.81 10.54 8.71 9.37 -
P/RPS 3.04 3.04 3.16 2.87 3.73 3.28 2.85 4.39%
P/EPS 51.01 125.99 96.92 57.24 180.17 1,244.29 -37.00 -
EY 1.96 0.79 1.03 1.75 0.56 0.08 -2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.99 2.01 1.84 2.43 2.04 22.31 -79.08%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 31/05/16 -
Price 0.995 0.98 0.94 0.90 0.80 9.75 9.16 -
P/RPS 2.96 3.26 3.28 3.19 0.28 3.67 2.78 4.26%
P/EPS 49.76 134.94 100.67 63.60 13.68 1,392.86 -36.17 -
EY 2.01 0.74 0.99 1.57 7.31 0.07 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.13 2.09 2.05 0.18 2.28 21.81 -79.16%

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