[LAYHONG] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 62.41%
YoY- 59.77%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 617,047 596,252 579,223 568,461 555,600 538,641 521,028 11.92%
PBT 18,435 12,572 10,381 -1,452 -8,736 -17,373 -23,006 -
Tax -4,346 -3,925 -3,196 -1,751 -168 2,514 3,932 -
NP 14,089 8,647 7,185 -3,203 -8,904 -14,859 -19,074 -
-
NP to SH 13,938 8,554 7,157 -3,085 -8,207 -13,698 -17,793 -
-
Tax Rate 23.57% 31.22% 30.79% - - - - -
Total Cost 602,958 587,605 572,038 571,664 564,504 553,500 540,102 7.60%
-
Net Worth 126,990 121,059 119,509 114,430 113,138 113,663 112,190 8.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,488 2,488 - - - 2,487 2,487 0.02%
Div Payout % 17.86% 29.09% - - - 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 126,990 121,059 119,509 114,430 113,138 113,663 112,190 8.60%
NOSH 49,786 49,775 49,772 49,763 49,672 50,322 49,760 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.28% 1.45% 1.24% -0.56% -1.60% -2.76% -3.66% -
ROE 10.98% 7.07% 5.99% -2.70% -7.25% -12.05% -15.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,239.39 1,197.88 1,163.73 1,142.34 1,118.53 1,070.38 1,047.07 11.88%
EPS 28.00 17.19 14.38 -6.20 -16.52 -27.22 -35.76 -
DPS 5.00 5.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.5507 2.4321 2.4011 2.2995 2.2777 2.2587 2.2546 8.56%
Adjusted Per Share Value based on latest NOSH - 49,763
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.71 78.96 76.70 75.28 73.57 71.33 69.00 11.91%
EPS 1.85 1.13 0.95 -0.41 -1.09 -1.81 -2.36 -
DPS 0.33 0.33 0.00 0.00 0.00 0.33 0.33 0.00%
NAPS 0.1682 0.1603 0.1583 0.1515 0.1498 0.1505 0.1486 8.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.55 2.46 1.82 1.40 1.20 1.25 1.15 -
P/RPS 0.29 0.21 0.16 0.12 0.11 0.12 0.11 90.72%
P/EPS 12.68 14.31 12.66 -22.58 -7.26 -4.59 -3.22 -
EY 7.89 6.99 7.90 -4.43 -13.77 -21.78 -31.09 -
DY 1.41 2.03 0.00 0.00 0.00 4.00 4.35 -52.78%
P/NAPS 1.39 1.01 0.76 0.61 0.53 0.55 0.51 94.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 -
Price 3.50 2.38 1.78 1.50 1.46 1.20 1.21 -
P/RPS 0.28 0.20 0.15 0.13 0.13 0.11 0.12 75.83%
P/EPS 12.50 13.85 12.38 -24.20 -8.84 -4.41 -3.38 -
EY 8.00 7.22 8.08 -4.13 -11.32 -22.68 -29.55 -
DY 1.43 2.10 0.00 0.00 0.00 4.17 4.13 -50.65%
P/NAPS 1.37 0.98 0.74 0.65 0.64 0.53 0.54 85.91%

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