[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 87.66%
YoY- 319.02%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 933,596 837,748 772,566 775,180 659,864 638,606 646,028 6.32%
PBT 23,848 18,350 -30,324 47,760 12,748 32,490 23,378 0.33%
Tax -8,126 -6,350 7,148 -10,564 -3,380 -7,626 -5,446 6.89%
NP 15,722 12,000 -23,176 37,196 9,368 24,864 17,932 -2.16%
-
NP to SH 12,700 9,954 -17,356 33,186 7,920 22,274 15,692 -3.46%
-
Tax Rate 34.07% 34.60% - 22.12% 26.51% 23.47% 23.30% -
Total Cost 917,874 825,748 795,742 737,984 650,496 613,742 628,096 6.52%
-
Net Worth 343,350 343,350 316,460 292,199 260,194 149,461 126,984 18.01%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 4,978 -
Div Payout % - - - - - - 31.73% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 343,350 343,350 316,460 292,199 260,194 149,461 126,984 18.01%
NOSH 660,289 660,289 659,589 608,750 60,091 51,322 49,784 53.79%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.68% 1.43% -3.00% 4.80% 1.42% 3.89% 2.78% -
ROE 3.70% 2.90% -5.48% 11.36% 3.04% 14.90% 12.36% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 141.39 126.88 119.62 127.34 1,098.11 1,244.30 1,297.66 -30.86%
EPS 1.92 1.50 -2.68 5.46 13.18 43.40 31.52 -37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.52 0.52 0.49 0.48 4.33 2.9122 2.5507 -23.26%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 123.23 110.58 101.97 102.32 87.10 84.29 85.27 6.32%
EPS 1.68 1.31 -2.29 4.38 1.05 2.94 2.07 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.4532 0.4532 0.4177 0.3857 0.3434 0.1973 0.1676 18.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.315 0.42 0.65 1.02 10.54 5.20 3.55 -
P/RPS 0.22 0.33 0.54 0.80 0.96 0.42 0.27 -3.35%
P/EPS 16.38 27.86 -24.19 18.71 79.97 11.98 11.26 6.43%
EY 6.11 3.59 -4.13 5.34 1.25 8.35 8.88 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.61 0.81 1.33 2.13 2.43 1.79 1.39 -12.81%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 26/11/18 14/11/17 28/11/16 19/11/15 09/10/14 -
Price 0.305 0.455 0.445 0.995 0.80 6.47 3.50 -
P/RPS 0.22 0.36 0.37 0.78 0.07 0.52 0.27 -3.35%
P/EPS 15.86 30.18 -16.56 18.25 6.07 14.91 11.10 6.12%
EY 6.31 3.31 -6.04 5.48 16.48 6.71 9.01 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.59 0.88 0.91 2.07 0.18 2.22 1.37 -13.08%

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