[LAYHONG] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 16.74%
YoY- 106.49%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 814,229 839,095 856,620 840,402 789,410 732,901 699,327 10.64%
PBT 6,357 14,185 47,031 53,227 45,373 39,352 28,706 -63.29%
Tax -3,252 -3,518 -10,088 -12,374 -10,971 -6,129 -4,185 -15.43%
NP 3,105 10,667 36,943 40,853 34,402 33,223 24,521 -74.68%
-
NP to SH 6,060 12,426 35,559 37,697 32,291 30,792 22,161 -57.77%
-
Tax Rate 51.16% 24.80% 21.45% 23.25% 24.18% 15.57% 14.58% -
Total Cost 811,124 828,428 819,677 799,549 755,008 699,678 674,806 13.01%
-
Net Worth 323,541 316,460 318,160 318,869 298,287 292,199 280,025 10.07%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 323,541 316,460 318,160 318,869 298,287 292,199 280,025 10.07%
NOSH 660,289 659,589 653,339 629,647 608,750 608,750 608,750 5.55%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.38% 1.27% 4.31% 4.86% 4.36% 4.53% 3.51% -
ROE 1.87% 3.93% 11.18% 11.82% 10.83% 10.54% 7.91% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 123.31 129.92 134.62 134.41 129.68 120.39 114.88 4.82%
EPS 0.92 1.92 5.59 6.03 5.30 5.06 3.64 -59.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.51 0.49 0.48 0.46 4.28%
Adjusted Per Share Value based on latest NOSH - 629,647
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 107.60 110.88 113.20 111.06 104.32 96.85 92.41 10.64%
EPS 0.80 1.64 4.70 4.98 4.27 4.07 2.93 -57.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.4182 0.4204 0.4214 0.3942 0.3861 0.37 10.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.405 0.65 0.925 0.96 1.00 1.02 0.915 -
P/RPS 0.33 0.50 0.69 0.71 0.77 0.85 0.80 -44.49%
P/EPS 44.13 33.78 16.55 15.92 18.85 20.17 25.13 45.40%
EY 2.27 2.96 6.04 6.28 5.30 4.96 3.98 -31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.33 1.85 1.88 2.04 2.13 1.99 -44.08%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 -
Price 0.44 0.445 0.585 0.95 0.965 0.995 0.98 -
P/RPS 0.36 0.34 0.43 0.71 0.74 0.83 0.85 -43.51%
P/EPS 47.94 23.13 10.47 15.76 18.19 19.67 26.92 46.76%
EY 2.09 4.32 9.55 6.35 5.50 5.08 3.71 -31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.17 1.86 1.97 2.07 2.13 -43.60%

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