[LAYHONG] QoQ Quarter Result on 31-Dec-2023 [#3]

Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 1266.87%
YoY- 688.89%
Quarter Report
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 266,698 244,016 258,017 284,425 267,164 266,909 266,397 0.07%
PBT 69,503 7,753 4,690 16,222 10,624 7,171 6,018 408.66%
Tax -13,287 -3,703 -372 -3,355 -3,602 -2,857 -2,237 226.91%
NP 56,216 4,050 4,318 12,867 7,022 4,314 3,781 501.68%
-
NP to SH 54,907 4,017 4,021 12,903 6,960 4,276 3,710 499.84%
-
Tax Rate 19.12% 47.76% 7.93% 20.68% 33.90% 39.84% 37.17% -
Total Cost 210,482 239,966 253,699 271,558 260,142 262,595 262,616 -13.68%
-
Net Worth 525,626 473,804 466,401 458,997 451,594 444,191 444,191 11.84%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 525,626 473,804 466,401 458,997 451,594 444,191 444,191 11.84%
NOSH 740,319 740,319 740,319 740,319 740,319 740,319 740,319 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 21.08% 1.66% 1.67% 4.52% 2.63% 1.62% 1.42% -
ROE 10.45% 0.85% 0.86% 2.81% 1.54% 0.96% 0.84% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 36.02 32.96 34.85 38.42 36.09 36.05 35.98 0.07%
EPS 7.42 0.54 0.54 1.74 0.94 0.58 0.50 500.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.64 0.63 0.62 0.61 0.60 0.60 11.84%
Adjusted Per Share Value based on latest NOSH - 740,319
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 35.57 32.55 34.41 37.94 35.63 35.60 35.53 0.07%
EPS 7.32 0.54 0.54 1.72 0.93 0.57 0.49 503.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7011 0.632 0.6221 0.6122 0.6023 0.5925 0.5925 11.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.28 0.285 0.30 0.245 0.225 0.255 -
P/RPS 0.81 0.85 0.82 0.78 0.68 0.62 0.71 9.15%
P/EPS 3.91 51.60 52.47 17.21 26.06 38.96 50.88 -81.83%
EY 25.57 1.94 1.91 5.81 3.84 2.57 1.97 449.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.45 0.48 0.40 0.37 0.42 -1.58%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.42 0.335 0.315 0.30 0.26 0.255 0.25 -
P/RPS 1.17 1.02 0.90 0.78 0.72 0.71 0.69 42.06%
P/EPS 5.66 61.74 58.00 17.21 27.66 44.15 49.89 -76.47%
EY 17.66 1.62 1.72 5.81 3.62 2.27 2.00 325.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.50 0.48 0.43 0.42 0.42 25.35%

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