[LAYHONG] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 26.03%
YoY- 347.4%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,112,974 1,080,323 1,064,516 1,053,156 1,053,622 1,076,515 1,084,895 1.71%
PBT 159,629 130,397 119,500 98,168 39,289 38,707 40,035 150.81%
Tax -34,420 -31,426 -29,963 -20,717 -11,032 -10,186 -12,051 100.92%
NP 125,209 98,971 89,537 77,451 28,257 28,521 27,984 170.78%
-
NP to SH 124,829 99,047 89,679 75,848 27,901 28,160 27,849 171.11%
-
Tax Rate 21.56% 24.10% 25.07% 21.10% 28.08% 26.32% 30.10% -
Total Cost 987,765 981,352 974,979 975,705 1,025,365 1,047,994 1,056,911 -4.39%
-
Net Worth 605,055 577,794 555,609 525,626 473,804 466,401 458,997 20.16%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 605,055 577,794 555,609 525,626 473,804 466,401 458,997 20.16%
NOSH 756,319 755,166 744,765 740,319 740,319 740,319 740,319 1.43%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.25% 9.16% 8.41% 7.35% 2.68% 2.65% 2.58% -
ROE 20.63% 17.14% 16.14% 14.43% 5.89% 6.04% 6.07% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 147.16 143.97 143.70 142.26 142.32 145.41 146.54 0.28%
EPS 16.50 13.20 12.11 10.25 3.77 3.80 3.76 167.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.71 0.64 0.63 0.62 18.46%
Adjusted Per Share Value based on latest NOSH - 756,319
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 147.16 142.84 140.75 139.25 139.31 142.34 143.44 1.71%
EPS 16.50 13.10 11.86 10.03 3.69 3.72 3.68 171.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.764 0.7346 0.695 0.6265 0.6167 0.6069 20.16%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.405 0.385 0.375 0.29 0.28 0.285 0.30 -
P/RPS 0.28 0.27 0.26 0.20 0.20 0.20 0.20 25.06%
P/EPS 2.45 2.92 3.10 2.83 7.43 7.49 7.97 -54.35%
EY 40.75 34.28 32.28 35.33 13.46 13.35 12.54 118.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.41 0.44 0.45 0.48 4.11%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.375 0.365 0.42 0.42 0.335 0.315 0.30 -
P/RPS 0.25 0.25 0.29 0.30 0.24 0.22 0.20 15.99%
P/EPS 2.27 2.77 3.47 4.10 8.89 8.28 7.97 -56.61%
EY 44.01 36.16 28.82 24.39 11.25 12.08 12.54 130.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.56 0.59 0.52 0.50 0.48 -1.38%

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