[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -4.41%
YoY- 244.66%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,067,293 944,025 915,578 838,917 786,141 821,038 668,816 8.09%
PBT 31,750 -24,157 23,914 15,238 -12,146 50,346 18,977 8.95%
Tax -11,594 -4,490 -6,725 -3,365 1,662 -10,500 745 -
NP 20,156 -28,648 17,189 11,873 -10,484 39,846 19,722 0.36%
-
NP to SH 19,928 -30,677 14,189 9,514 -6,577 35,605 16,762 2.92%
-
Tax Rate 36.52% - 28.12% 22.08% - 20.86% -3.93% -
Total Cost 1,047,137 972,673 898,389 827,044 796,625 781,192 649,093 8.29%
-
Net Worth 451,594 390,599 343,350 343,350 323,541 298,287 267,778 9.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 451,594 390,599 343,350 343,350 323,541 298,287 267,778 9.09%
NOSH 740,319 740,319 660,289 660,289 660,289 608,750 608,750 3.31%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.89% -3.03% 1.88% 1.42% -1.33% 4.85% 2.95% -
ROE 4.41% -7.85% 4.13% 2.77% -2.03% 11.94% 6.26% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 144.17 137.76 138.66 127.05 119.06 134.87 109.90 4.62%
EPS 2.69 -4.59 2.15 1.44 -1.01 5.85 2.77 -0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.52 0.52 0.49 0.49 0.44 5.59%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 141.33 125.01 121.24 111.09 104.10 108.72 88.57 8.09%
EPS 2.64 -4.06 1.88 1.26 -0.87 4.71 2.22 2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.598 0.5172 0.4547 0.4547 0.4284 0.395 0.3546 9.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.245 0.24 0.375 0.425 0.405 1.00 0.81 -
P/RPS 0.17 0.17 0.27 0.33 0.34 0.74 0.74 -21.73%
P/EPS 9.10 -5.36 17.45 29.49 -40.66 17.10 29.41 -17.75%
EY 10.99 -18.65 5.73 3.39 -2.46 5.85 3.40 21.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.72 0.82 0.83 2.04 1.84 -22.44%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 -
Price 0.26 0.23 0.34 0.395 0.44 0.965 0.90 -
P/RPS 0.18 0.17 0.25 0.31 0.37 0.72 0.82 -22.32%
P/EPS 9.66 -5.14 15.82 27.41 -44.17 16.50 32.68 -18.37%
EY 10.35 -19.46 6.32 3.65 -2.26 6.06 3.06 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.65 0.76 0.90 1.97 2.05 -22.90%

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