[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 32.39%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 668,816 643,574 666,889 574,873 511,629 493,512 415,060 8.26%
PBT 18,977 28,605 29,568 7,717 -21,021 20,724 22,761 -2.98%
Tax 745 -6,032 -7,657 -2,569 5,008 -5,400 -5,533 -
NP 19,722 22,573 21,910 5,148 -16,013 15,324 17,228 2.27%
-
NP to SH 16,762 20,377 18,862 2,820 -16,790 8,956 14,785 2.11%
-
Tax Rate -3.93% 21.09% 25.90% 33.29% - 26.06% 24.31% -
Total Cost 649,093 621,001 644,978 569,725 527,642 478,188 397,832 8.49%
-
Net Worth 267,778 157,513 130,424 114,433 117,413 125,135 102,089 17.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,334 - - - - -
Div Payout % - - 17.68% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 267,778 157,513 130,424 114,433 117,413 125,135 102,089 17.41%
NOSH 608,750 52,500 50,024 49,764 49,774 49,353 47,287 53.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.95% 3.51% 3.29% 0.90% -3.13% 3.11% 4.15% -
ROE 6.26% 12.94% 14.46% 2.46% -14.30% 7.16% 14.48% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.90 1,225.84 1,333.12 1,155.18 1,027.89 999.96 877.73 -29.24%
EPS 2.77 38.81 37.71 5.67 -33.73 18.15 31.27 -33.20%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 0.44 3.0002 2.6072 2.2995 2.3589 2.5355 2.1589 -23.26%
Adjusted Per Share Value based on latest NOSH - 49,763
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 88.57 85.22 88.31 76.13 67.75 65.35 54.96 8.27%
EPS 2.22 2.70 2.50 0.37 -2.22 1.19 1.96 2.09%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.2086 0.1727 0.1515 0.1555 0.1657 0.1352 17.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.81 6.28 3.42 1.40 1.26 1.79 1.75 -
P/RPS 0.74 0.51 0.26 0.12 0.12 0.18 0.20 24.34%
P/EPS 29.41 16.18 9.07 24.71 -3.74 9.86 5.60 31.80%
EY 3.40 6.18 11.03 4.05 -26.77 10.14 17.87 -24.14%
DY 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.09 1.31 0.61 0.53 0.71 0.81 14.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 17/02/11 -
Price 0.90 9.09 3.40 1.50 1.27 1.83 1.71 -
P/RPS 0.82 0.74 0.26 0.13 0.12 0.18 0.19 27.56%
P/EPS 32.68 23.42 9.02 26.47 -3.76 10.08 5.47 34.66%
EY 3.06 4.27 11.09 3.78 -26.56 9.92 18.28 -25.74%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.03 1.30 0.65 0.54 0.72 0.79 17.20%

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