[LAYHONG] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 11.54%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 650,226 645,826 654,215 667,990 670,083 671,701 648,235 0.20%
PBT 6,745 9,936 27,142 32,420 29,702 27,864 26,769 -60.14%
Tax -5,223 -6,120 -6,976 -9,285 -8,611 -8,195 -7,012 -17.84%
NP 1,522 3,816 20,166 23,135 21,091 19,669 19,757 -81.92%
-
NP to SH 568 2,727 19,741 21,896 19,630 18,605 19,189 -90.45%
-
Tax Rate 77.44% 61.59% 25.70% 28.64% 28.99% 29.41% 26.19% -
Total Cost 648,704 642,010 634,049 644,855 648,992 652,032 628,478 2.13%
-
Net Worth 239,428 20,822 154,317 149,792 140,129 101,444 131,634 49.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 2,488 -
Div Payout % - - - - - - 12.97% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 239,428 20,822 154,317 149,792 140,129 101,444 131,634 49.06%
NOSH 59,857 49,577 51,439 51,436 51,252 50,722 50,488 12.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.23% 0.59% 3.08% 3.46% 3.15% 2.93% 3.05% -
ROE 0.24% 13.10% 12.79% 14.62% 14.01% 18.34% 14.58% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1,086.30 1,302.65 1,271.82 1,298.67 1,307.42 1,324.28 1,283.92 -10.55%
EPS 0.95 5.50 38.38 42.57 38.30 36.68 38.01 -91.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.00 0.42 3.00 2.9122 2.7341 2.00 2.6072 33.05%
Adjusted Per Share Value based on latest NOSH - 51,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 85.83 85.24 86.35 88.17 88.45 88.66 85.56 0.21%
EPS 0.07 0.36 2.61 2.89 2.59 2.46 2.53 -90.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.316 0.0275 0.2037 0.1977 0.185 0.1339 0.1737 49.07%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.71 9.37 6.28 5.20 3.25 3.39 3.42 -
P/RPS 0.80 0.72 0.49 0.40 0.25 0.26 0.27 106.42%
P/EPS 917.88 170.35 16.36 12.22 8.49 9.24 9.00 2089.03%
EY 0.11 0.59 6.11 8.19 11.78 10.82 11.11 -95.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 2.18 22.31 2.09 1.79 1.19 1.70 1.31 40.47%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 23/02/16 19/11/15 25/08/15 27/05/15 24/02/15 -
Price 9.75 9.16 9.09 6.47 3.50 3.34 3.40 -
P/RPS 0.90 0.70 0.71 0.50 0.27 0.25 0.26 129.00%
P/EPS 1,027.48 166.53 23.69 15.20 9.14 9.11 8.95 2268.94%
EY 0.10 0.60 4.22 6.58 10.94 10.98 11.18 -95.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 2.44 21.81 3.03 2.22 1.28 1.67 1.30 52.21%

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