[LAYHONG] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 21.39%
YoY- 3801.58%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 840,402 789,410 732,901 699,327 675,961 664,757 656,455 17.91%
PBT 53,227 45,373 39,352 28,706 21,943 2,715 65 8688.62%
Tax -12,374 -10,971 -6,129 -4,185 -2,537 -1,037 -3,997 112.56%
NP 40,853 34,402 33,223 24,521 19,406 1,678 -3,932 -
-
NP to SH 37,697 32,291 30,792 22,161 18,256 16 -4,450 -
-
Tax Rate 23.25% 24.18% 15.57% 14.58% 11.56% 38.20% 6,149.23% -
Total Cost 799,549 755,008 699,678 674,806 656,555 663,079 660,387 13.60%
-
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 242,119 20.16%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 242,119 20.16%
NOSH 629,647 608,750 608,750 608,750 608,750 608,587 60,529 377.20%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.86% 4.36% 4.53% 3.51% 2.87% 0.25% -0.60% -
ROE 11.82% 10.83% 10.54% 7.91% 6.66% 0.01% -1.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 134.41 129.68 120.39 114.88 111.04 109.23 1,084.51 -75.17%
EPS 6.03 5.30 5.06 3.64 3.00 0.00 -7.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.46 0.45 0.44 4.00 -74.69%
Adjusted Per Share Value based on latest NOSH - 608,750
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 111.29 104.53 97.05 92.61 89.51 88.03 86.93 17.92%
EPS 4.99 4.28 4.08 2.93 2.42 0.00 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4223 0.395 0.3869 0.3708 0.3628 0.3546 0.3206 20.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.96 1.00 1.02 0.915 0.905 0.81 10.54 -
P/RPS 0.71 0.77 0.85 0.80 0.82 0.74 0.97 -18.79%
P/EPS 15.92 18.85 20.17 25.13 30.18 30,809.72 -143.37 -
EY 6.28 5.30 4.96 3.98 3.31 0.00 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.04 2.13 1.99 2.01 1.84 2.64 -20.27%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.95 0.965 0.995 0.98 0.94 0.90 0.80 -
P/RPS 0.71 0.74 0.83 0.85 0.85 0.82 0.07 369.23%
P/EPS 15.76 18.19 19.67 26.92 31.34 34,233.02 -10.88 -
EY 6.35 5.50 5.08 3.71 3.19 0.00 -9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.97 2.07 2.13 2.09 2.05 0.20 342.83%

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