[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 19.88%
YoY- -462.2%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,004,066 1,066,612 942,968 933,596 837,748 772,566 775,180 4.40%
PBT 24,886 26,378 -38,590 23,848 18,350 -30,324 47,760 -10.29%
Tax -8,150 -10,188 -5,908 -8,126 -6,350 7,148 -10,564 -4.22%
NP 16,736 16,190 -44,498 15,722 12,000 -23,176 37,196 -12.45%
-
NP to SH 16,076 15,972 -46,000 12,700 9,954 -17,356 33,186 -11.37%
-
Tax Rate 32.75% 38.62% - 34.07% 34.60% - 22.12% -
Total Cost 987,330 1,050,422 987,466 917,874 825,748 795,742 737,984 4.96%
-
Net Worth 473,804 444,191 382,967 343,350 343,350 316,460 292,199 8.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 473,804 444,191 382,967 343,350 343,350 316,460 292,199 8.38%
NOSH 740,319 740,319 660,289 660,289 660,289 659,589 608,750 3.31%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.67% 1.52% -4.72% 1.68% 1.43% -3.00% 4.80% -
ROE 3.39% 3.60% -12.01% 3.70% 2.90% -5.48% 11.36% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 135.63 144.07 142.81 141.39 126.88 119.62 127.34 1.05%
EPS 2.18 2.16 -6.96 1.92 1.50 -2.68 5.46 -14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.60 0.58 0.52 0.52 0.49 0.48 4.90%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 132.68 140.95 124.61 123.37 110.70 102.09 102.44 4.40%
EPS 2.12 2.11 -6.08 1.68 1.32 -2.29 4.39 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6261 0.587 0.5061 0.4537 0.4537 0.4182 0.3861 8.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.28 0.225 0.275 0.315 0.42 0.65 1.02 -
P/RPS 0.21 0.16 0.19 0.22 0.33 0.54 0.80 -19.97%
P/EPS 12.89 10.43 -3.95 16.38 27.86 -24.19 18.71 -6.01%
EY 7.76 9.59 -25.33 6.11 3.59 -4.13 5.34 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.47 0.61 0.81 1.33 2.13 -23.10%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 22/11/21 23/11/20 25/11/19 26/11/18 14/11/17 -
Price 0.335 0.255 0.255 0.305 0.455 0.445 0.995 -
P/RPS 0.25 0.18 0.18 0.22 0.36 0.37 0.78 -17.26%
P/EPS 15.43 11.82 -3.66 15.86 30.18 -16.56 18.25 -2.75%
EY 6.48 8.46 -27.32 6.31 3.31 -6.04 5.48 2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.44 0.59 0.88 0.91 2.07 -20.55%

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