[LAYHONG] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 380.19%
YoY- 196.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 177,153 166,845 156,169 148,068 145,965 146,050 139,140 17.41%
PBT 10,487 8,995 2,694 4,593 2,153 3,132 503 653.33%
Tax -3,020 -1,872 -851 -1,269 -354 -1,451 -122 744.42%
NP 7,467 7,123 1,843 3,324 1,799 1,681 381 622.98%
-
NP to SH 6,301 6,293 1,553 5,042 1,050 909 156 1069.31%
-
Tax Rate 28.80% 20.81% 31.59% 27.63% 16.44% 46.33% 24.25% -
Total Cost 169,686 159,722 154,326 144,744 144,166 144,369 138,759 14.31%
-
Net Worth 131,634 126,990 121,059 119,509 114,430 113,138 113,663 10.25%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 2,488 - - - - -
Div Payout % - - 160.26% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 131,634 126,990 121,059 119,509 114,430 113,138 113,663 10.25%
NOSH 50,488 49,786 49,775 49,772 49,763 49,672 50,322 0.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.22% 4.27% 1.18% 2.24% 1.23% 1.15% 0.27% -
ROE 4.79% 4.96% 1.28% 4.22% 0.92% 0.80% 0.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 350.88 335.12 313.75 297.49 293.32 294.03 276.50 17.16%
EPS 12.48 12.64 3.12 10.13 2.11 1.83 0.31 1066.75%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.6072 2.5507 2.4321 2.4011 2.2995 2.2777 2.2587 10.00%
Adjusted Per Share Value based on latest NOSH - 49,772
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.38 22.02 20.61 19.54 19.27 19.28 18.37 17.39%
EPS 0.83 0.83 0.20 0.67 0.14 0.12 0.02 1090.56%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.1737 0.1676 0.1598 0.1577 0.151 0.1493 0.15 10.24%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.42 3.55 2.46 1.82 1.40 1.20 1.25 -
P/RPS 0.97 1.06 0.78 0.61 0.48 0.41 0.45 66.63%
P/EPS 27.40 28.09 78.85 17.97 66.35 65.57 403.23 -83.26%
EY 3.65 3.56 1.27 5.57 1.51 1.53 0.25 494.44%
DY 0.00 0.00 2.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.39 1.01 0.76 0.61 0.53 0.55 78.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 -
Price 3.40 3.50 2.38 1.78 1.50 1.46 1.20 -
P/RPS 0.97 1.04 0.76 0.60 0.51 0.50 0.43 71.74%
P/EPS 27.24 27.69 76.28 17.57 71.09 79.78 387.10 -82.87%
EY 3.67 3.61 1.31 5.69 1.41 1.25 0.26 481.25%
DY 0.00 0.00 2.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 0.98 0.74 0.65 0.64 0.53 81.58%

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