[LAYHONG] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
09-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 62.94%
YoY- 269.83%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 670,083 671,701 648,235 617,047 596,252 579,223 568,461 11.62%
PBT 29,702 27,864 26,769 18,435 12,572 10,381 -1,452 -
Tax -8,611 -8,195 -7,012 -4,346 -3,925 -3,196 -1,751 190.03%
NP 21,091 19,669 19,757 14,089 8,647 7,185 -3,203 -
-
NP to SH 19,630 18,605 19,189 13,938 8,554 7,157 -3,085 -
-
Tax Rate 28.99% 29.41% 26.19% 23.57% 31.22% 30.79% - -
Total Cost 648,992 652,032 628,478 602,958 587,605 572,038 571,664 8.85%
-
Net Worth 140,129 101,444 131,634 126,990 121,059 119,509 114,430 14.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,488 2,488 2,488 - - -
Div Payout % - - 12.97% 17.86% 29.09% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,129 101,444 131,634 126,990 121,059 119,509 114,430 14.50%
NOSH 51,252 50,722 50,488 49,786 49,775 49,772 49,763 1.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.15% 2.93% 3.05% 2.28% 1.45% 1.24% -0.56% -
ROE 14.01% 18.34% 14.58% 10.98% 7.07% 5.99% -2.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,307.42 1,324.28 1,283.92 1,239.39 1,197.88 1,163.73 1,142.34 9.44%
EPS 38.30 36.68 38.01 28.00 17.19 14.38 -6.20 -
DPS 0.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.7341 2.00 2.6072 2.5507 2.4321 2.4011 2.2995 12.26%
Adjusted Per Share Value based on latest NOSH - 49,786
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.73 88.95 85.84 81.71 78.96 76.70 75.28 11.61%
EPS 2.60 2.46 2.54 1.85 1.13 0.95 -0.41 -
DPS 0.00 0.00 0.33 0.33 0.33 0.00 0.00 -
NAPS 0.1856 0.1343 0.1743 0.1682 0.1603 0.1583 0.1515 14.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.25 3.39 3.42 3.55 2.46 1.82 1.40 -
P/RPS 0.25 0.26 0.27 0.29 0.21 0.16 0.12 63.33%
P/EPS 8.49 9.24 9.00 12.68 14.31 12.66 -22.58 -
EY 11.78 10.82 11.11 7.89 6.99 7.90 -4.43 -
DY 0.00 0.00 1.46 1.41 2.03 0.00 0.00 -
P/NAPS 1.19 1.70 1.31 1.39 1.01 0.76 0.61 56.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 -
Price 3.50 3.34 3.40 3.50 2.38 1.78 1.50 -
P/RPS 0.27 0.25 0.26 0.28 0.20 0.15 0.13 63.00%
P/EPS 9.14 9.11 8.95 12.50 13.85 12.38 -24.20 -
EY 10.94 10.98 11.18 8.00 7.22 8.08 -4.13 -
DY 0.00 0.00 1.47 1.43 2.10 0.00 0.00 -
P/NAPS 1.28 1.67 1.30 1.37 0.98 0.74 0.65 57.30%

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