[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
09-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 152.61%
YoY- 636.71%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 775,180 659,864 638,606 646,028 570,380 501,236 478,814 8.35%
PBT 47,760 12,748 32,490 23,378 7,270 -21,270 20,198 15.40%
Tax -10,564 -3,380 -7,626 -5,446 -3,146 5,054 -4,686 14.49%
NP 37,196 9,368 24,864 17,932 4,124 -16,216 15,512 15.67%
-
NP to SH 33,186 7,920 22,274 15,692 2,130 -17,042 10,548 21.02%
-
Tax Rate 22.12% 26.51% 23.47% 23.30% 43.27% - 23.20% -
Total Cost 737,984 650,496 613,742 628,096 566,256 517,452 463,302 8.06%
-
Net Worth 292,199 260,194 149,461 126,984 113,352 123,330 125,606 15.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 4,978 - 4,977 - -
Div Payout % - - - 31.73% - 0.00% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 292,199 260,194 149,461 126,984 113,352 123,330 125,606 15.09%
NOSH 608,750 60,091 51,322 49,784 49,766 49,772 48,969 52.14%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.80% 1.42% 3.89% 2.78% 0.72% -3.24% 3.24% -
ROE 11.36% 3.04% 14.90% 12.36% 1.88% -13.82% 8.40% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 127.34 1,098.11 1,244.30 1,297.66 1,146.12 1,007.06 977.78 -28.78%
EPS 5.46 13.18 43.40 31.52 4.28 -34.24 21.54 -20.43%
DPS 0.00 0.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 0.48 4.33 2.9122 2.5507 2.2777 2.4779 2.565 -24.35%
Adjusted Per Share Value based on latest NOSH - 49,786
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 102.49 87.25 84.44 85.42 75.42 66.27 63.31 8.35%
EPS 4.39 1.05 2.95 2.07 0.28 -2.25 1.39 21.10%
DPS 0.00 0.00 0.00 0.66 0.00 0.66 0.00 -
NAPS 0.3863 0.344 0.1976 0.1679 0.1499 0.1631 0.1661 15.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.02 10.54 5.20 3.55 1.20 1.45 1.75 -
P/RPS 0.80 0.96 0.42 0.27 0.10 0.14 0.18 28.19%
P/EPS 18.71 79.97 11.98 11.26 28.04 -4.23 8.12 14.91%
EY 5.34 1.25 8.35 8.88 3.57 -23.61 12.31 -12.98%
DY 0.00 0.00 0.00 2.82 0.00 6.90 0.00 -
P/NAPS 2.13 2.43 1.79 1.39 0.53 0.59 0.68 20.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 -
Price 0.995 0.80 6.47 3.50 1.46 1.42 1.87 -
P/RPS 0.78 0.07 0.52 0.27 0.13 0.14 0.19 26.51%
P/EPS 18.25 6.07 14.91 11.10 34.11 -4.15 8.68 13.17%
EY 5.48 16.48 6.71 9.01 2.93 -24.11 11.52 -11.63%
DY 0.00 0.00 0.00 2.86 0.00 7.04 0.00 -
P/NAPS 2.07 0.18 2.22 1.37 0.64 0.57 0.73 18.95%

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