[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 103.51%
YoY- 103.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 635,804 618,204 624,676 556,560 486,108 456,976 384,672 8.72%
PBT 5,364 18,128 10,776 2,012 -20,520 20,172 13,376 -14.11%
Tax -1,480 -5,068 -3,404 -488 5,184 -4,904 -5,016 -18.39%
NP 3,884 13,060 7,372 1,524 -15,336 15,268 8,360 -11.98%
-
NP to SH 1,676 10,312 6,212 624 -15,756 10,644 9,452 -25.02%
-
Tax Rate 27.59% 27.96% 31.59% 24.25% - 24.31% 37.50% -
Total Cost 631,920 605,144 617,304 555,036 501,444 441,708 376,312 9.01%
-
Net Worth 255,589 140,129 121,059 113,663 127,793 123,489 95,010 17.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 9,955 - - - - -
Div Payout % - - 160.26% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 255,589 140,129 121,059 113,663 127,793 123,489 95,010 17.91%
NOSH 59,857 51,252 49,775 50,322 49,734 48,825 46,242 4.39%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.61% 2.11% 1.18% 0.27% -3.15% 3.34% 2.17% -
ROE 0.66% 7.36% 5.13% 0.55% -12.33% 8.62% 9.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,062.20 1,206.19 1,254.98 1,105.98 977.40 935.93 831.86 4.15%
EPS 2.80 20.12 12.48 1.24 -31.68 21.80 20.44 -28.18%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 2.7341 2.4321 2.2587 2.5695 2.5292 2.0546 12.95%
Adjusted Per Share Value based on latest NOSH - 50,322
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 84.02 81.69 82.55 73.55 64.24 60.39 50.83 8.72%
EPS 0.22 1.36 0.82 0.08 -2.08 1.41 1.25 -25.11%
DPS 0.00 0.00 1.32 0.00 0.00 0.00 0.00 -
NAPS 0.3378 0.1852 0.16 0.1502 0.1689 0.1632 0.1256 17.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.71 3.25 2.46 1.25 1.57 1.96 0.88 -
P/RPS 0.82 0.27 0.20 0.11 0.16 0.21 0.11 39.72%
P/EPS 311.07 16.15 19.71 100.81 -4.96 8.99 4.31 103.91%
EY 0.32 6.19 5.07 0.99 -20.18 11.12 23.23 -51.00%
DY 0.00 0.00 8.13 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.19 1.01 0.55 0.61 0.77 0.43 29.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 25/08/14 26/08/13 27/08/12 26/08/11 26/08/10 -
Price 9.75 3.50 2.38 1.20 1.52 1.86 1.93 -
P/RPS 0.92 0.29 0.19 0.11 0.16 0.20 0.23 25.96%
P/EPS 348.21 17.40 19.07 96.77 -4.80 8.53 9.44 82.35%
EY 0.29 5.75 5.24 1.03 -20.84 11.72 10.59 -45.06%
DY 0.00 0.00 8.40 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.28 0.98 0.53 0.59 0.74 0.94 15.89%

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