[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -44.57%
YoY- 66.0%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 797,012 732,140 635,804 618,204 624,676 556,560 486,108 8.58%
PBT 8,020 32,804 5,364 18,128 10,776 2,012 -20,520 -
Tax 1,072 -8,072 -1,480 -5,068 -3,404 -488 5,184 -23.09%
NP 9,092 24,732 3,884 13,060 7,372 1,524 -15,336 -
-
NP to SH 9,132 17,684 1,676 10,312 6,212 624 -15,756 -
-
Tax Rate -13.37% 24.61% 27.59% 27.96% 31.59% 24.25% - -
Total Cost 787,920 707,408 631,920 605,144 617,304 555,036 501,444 7.81%
-
Net Worth 318,160 280,025 255,589 140,129 121,059 113,663 127,793 16.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 9,955 - - -
Div Payout % - - - - 160.26% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 318,160 280,025 255,589 140,129 121,059 113,663 127,793 16.41%
NOSH 653,339 608,750 59,857 51,252 49,775 50,322 49,734 53.57%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.14% 3.38% 0.61% 2.11% 1.18% 0.27% -3.15% -
ROE 2.87% 6.32% 0.66% 7.36% 5.13% 0.55% -12.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 125.25 120.27 1,062.20 1,206.19 1,254.98 1,105.98 977.40 -28.98%
EPS 1.44 2.92 2.80 20.12 12.48 1.24 -31.68 -
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 0.50 0.46 4.27 2.7341 2.4321 2.2587 2.5695 -23.86%
Adjusted Per Share Value based on latest NOSH - 51,252
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.38 96.80 84.07 81.74 82.59 73.59 64.27 8.58%
EPS 1.21 2.34 0.22 1.36 0.82 0.08 -2.08 -
DPS 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
NAPS 0.4207 0.3702 0.3379 0.1853 0.1601 0.1503 0.169 16.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.925 0.915 8.71 3.25 2.46 1.25 1.57 -
P/RPS 0.74 0.76 0.82 0.27 0.20 0.11 0.16 29.06%
P/EPS 64.45 31.50 311.07 16.15 19.71 100.81 -4.96 -
EY 1.55 3.17 0.32 6.19 5.07 0.99 -20.18 -
DY 0.00 0.00 0.00 0.00 8.13 0.00 0.00 -
P/NAPS 1.85 1.99 2.04 1.19 1.01 0.55 0.61 20.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 25/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.585 0.98 9.75 3.50 2.38 1.20 1.52 -
P/RPS 0.47 0.81 0.92 0.29 0.19 0.11 0.16 19.66%
P/EPS 40.76 33.74 348.21 17.40 19.07 96.77 -4.80 -
EY 2.45 2.96 0.29 5.75 5.24 1.03 -20.84 -
DY 0.00 0.00 0.00 0.00 8.40 0.00 0.00 -
P/NAPS 1.17 2.13 2.28 1.28 0.98 0.53 0.59 12.08%

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