[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -3.13%
YoY- 955.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 952,776 808,876 797,012 732,140 635,804 618,204 624,676 7.28%
PBT 36,592 24,112 8,020 32,804 5,364 18,128 10,776 22.57%
Tax -12,228 -6,772 1,072 -8,072 -1,480 -5,068 -3,404 23.73%
NP 24,364 17,340 9,092 24,732 3,884 13,060 7,372 22.02%
-
NP to SH 20,756 15,456 9,132 17,684 1,676 10,312 6,212 22.24%
-
Tax Rate 33.42% 28.09% -13.37% 24.61% 27.59% 27.96% 31.59% -
Total Cost 928,412 791,536 787,920 707,408 631,920 605,144 617,304 7.03%
-
Net Worth 336,747 343,350 318,160 280,025 255,589 140,129 121,059 18.57%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - 9,955 -
Div Payout % - - - - - - 160.26% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 336,747 343,350 318,160 280,025 255,589 140,129 121,059 18.57%
NOSH 660,289 660,289 653,339 608,750 59,857 51,252 49,775 53.79%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.56% 2.14% 1.14% 3.38% 0.61% 2.11% 1.18% -
ROE 6.16% 4.50% 2.87% 6.32% 0.66% 7.36% 5.13% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 144.30 122.50 125.25 120.27 1,062.20 1,206.19 1,254.98 -30.24%
EPS 3.16 2.36 1.44 2.92 2.80 20.12 12.48 -20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.51 0.52 0.50 0.46 4.27 2.7341 2.4321 -22.90%
Adjusted Per Share Value based on latest NOSH - 608,750
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 126.17 107.11 105.54 96.95 84.19 81.86 82.72 7.28%
EPS 2.75 2.05 1.21 2.34 0.22 1.37 0.82 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
NAPS 0.4459 0.4547 0.4213 0.3708 0.3385 0.1856 0.1603 18.57%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.315 0.42 0.925 0.915 8.71 3.25 2.46 -
P/RPS 0.22 0.34 0.74 0.76 0.82 0.27 0.20 1.59%
P/EPS 10.02 17.94 64.45 31.50 311.07 16.15 19.71 -10.65%
EY 9.98 5.57 1.55 3.17 0.32 6.19 5.07 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.13 -
P/NAPS 0.62 0.81 1.85 1.99 2.04 1.19 1.01 -7.80%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 27/08/18 28/08/17 29/08/16 25/08/15 25/08/14 -
Price 0.335 0.405 0.585 0.98 9.75 3.50 2.38 -
P/RPS 0.23 0.33 0.47 0.81 0.92 0.29 0.19 3.23%
P/EPS 10.66 17.30 40.76 33.74 348.21 17.40 19.07 -9.23%
EY 9.38 5.78 2.45 2.96 0.29 5.75 5.24 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.40 -
P/NAPS 0.66 0.78 1.17 2.13 2.28 1.28 0.98 -6.37%

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