[LAYHONG] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -29.25%
YoY- -11.58%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 163,378 164,752 154,551 171,534 177,153 166,845 156,169 3.04%
PBT 5,209 11,713 4,532 5,688 10,487 8,995 2,694 55.01%
Tax -711 -2,546 -1,267 -2,452 -3,020 -1,872 -851 -11.26%
NP 4,498 9,167 3,265 3,236 7,467 7,123 1,843 80.97%
-
NP to SH 4,146 8,559 2,578 4,458 6,301 6,293 1,553 92.10%
-
Tax Rate 13.65% 21.74% 27.96% 43.11% 28.80% 20.81% 31.59% -
Total Cost 158,880 155,585 151,286 168,298 169,686 159,722 154,326 1.95%
-
Net Worth 154,327 149,792 140,129 101,444 131,634 126,990 121,059 17.51%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 2,488 -
Div Payout % - - - - - - 160.26% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 154,327 149,792 140,129 101,444 131,634 126,990 121,059 17.51%
NOSH 51,439 51,436 51,252 50,722 50,488 49,786 49,775 2.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.75% 5.56% 2.11% 1.89% 4.22% 4.27% 1.18% -
ROE 2.69% 5.71% 1.84% 4.39% 4.79% 4.96% 1.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 317.61 320.30 301.55 338.18 350.88 335.12 313.75 0.81%
EPS 8.06 16.64 5.03 8.79 12.48 12.64 3.12 87.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 3.0002 2.9122 2.7341 2.00 2.6072 2.5507 2.4321 14.97%
Adjusted Per Share Value based on latest NOSH - 50,722
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.56 21.75 20.40 22.64 23.38 22.02 20.61 3.04%
EPS 0.55 1.13 0.34 0.59 0.83 0.83 0.20 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.2037 0.1977 0.185 0.1339 0.1737 0.1676 0.1598 17.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.28 5.20 3.25 3.39 3.42 3.55 2.46 -
P/RPS 1.98 1.62 1.08 1.00 0.97 1.06 0.78 85.77%
P/EPS 77.92 31.25 64.61 38.57 27.40 28.09 78.85 -0.78%
EY 1.28 3.20 1.55 2.59 3.65 3.56 1.27 0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 2.09 1.79 1.19 1.70 1.31 1.39 1.01 62.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 -
Price 9.09 6.47 3.50 3.34 3.40 3.50 2.38 -
P/RPS 2.86 2.02 1.16 0.99 0.97 1.04 0.76 141.35%
P/EPS 112.78 38.88 69.58 38.00 27.24 27.69 76.28 29.68%
EY 0.89 2.57 1.44 2.63 3.67 3.61 1.31 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 3.03 2.22 1.28 1.67 1.30 1.37 0.98 111.79%

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