[LAYHONG] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -51.23%
YoY- -81.23%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 829,416 799,791 796,825 814,229 839,095 856,620 840,402 -0.87%
PBT 27,944 7,630 3,607 6,357 14,185 47,031 53,227 -34.89%
Tax -9,283 -4,495 -2,534 -3,252 -3,518 -10,088 -12,374 -17.42%
NP 18,661 3,135 1,073 3,105 10,667 36,943 40,853 -40.65%
-
NP to SH 20,697 8,623 7,042 6,060 12,426 35,559 37,697 -32.92%
-
Tax Rate 33.22% 58.91% 70.25% 51.16% 24.80% 21.45% 23.25% -
Total Cost 810,755 796,656 795,752 811,124 828,428 819,677 799,549 0.93%
-
Net Worth 343,350 343,350 336,747 323,541 316,460 318,160 318,869 5.05%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 343,350 343,350 336,747 323,541 316,460 318,160 318,869 5.05%
NOSH 660,289 660,289 660,289 660,289 659,589 653,339 629,647 3.21%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.25% 0.39% 0.13% 0.38% 1.27% 4.31% 4.86% -
ROE 6.03% 2.51% 2.09% 1.87% 3.93% 11.18% 11.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 125.61 121.13 120.68 123.31 129.92 134.62 134.41 -4.40%
EPS 3.13 1.31 1.07 0.92 1.92 5.59 6.03 -35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.49 0.49 0.50 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 109.48 105.57 105.18 107.47 110.75 113.07 110.93 -0.87%
EPS 2.73 1.14 0.93 0.80 1.64 4.69 4.98 -32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4532 0.4532 0.4445 0.4271 0.4177 0.4199 0.4209 5.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.42 0.42 0.445 0.405 0.65 0.925 0.96 -
P/RPS 0.33 0.35 0.37 0.33 0.50 0.69 0.71 -39.96%
P/EPS 13.40 32.16 41.73 44.13 33.78 16.55 15.92 -10.84%
EY 7.46 3.11 2.40 2.27 2.96 6.04 6.28 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.87 0.83 1.33 1.85 1.88 -42.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 29/05/19 25/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.455 0.405 0.415 0.44 0.445 0.585 0.95 -
P/RPS 0.36 0.33 0.34 0.36 0.34 0.43 0.71 -36.38%
P/EPS 14.52 31.01 38.91 47.94 23.13 10.47 15.76 -5.31%
EY 6.89 3.22 2.57 2.09 4.32 9.55 6.35 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.81 0.90 0.91 1.17 1.86 -39.25%

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