[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 11.73%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,024,974 1,067,293 944,025 915,578 838,917 786,141 821,038 3.76%
PBT 109,261 31,750 -24,157 23,914 15,238 -12,146 50,346 13.77%
Tax -23,149 -11,594 -4,490 -6,725 -3,365 1,662 -10,500 14.07%
NP 86,112 20,156 -28,648 17,189 11,873 -10,484 39,846 13.69%
-
NP to SH 83,926 19,928 -30,677 14,189 9,514 -6,577 35,605 15.35%
-
Tax Rate 21.19% 36.52% - 28.12% 22.08% - 20.86% -
Total Cost 938,862 1,047,137 972,673 898,389 827,044 796,625 781,192 3.11%
-
Net Worth 525,626 451,594 390,599 343,350 343,350 323,541 298,287 9.89%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 525,626 451,594 390,599 343,350 343,350 323,541 298,287 9.89%
NOSH 740,319 740,319 740,319 660,289 660,289 660,289 608,750 3.31%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.40% 1.89% -3.03% 1.88% 1.42% -1.33% 4.85% -
ROE 15.97% 4.41% -7.85% 4.13% 2.77% -2.03% 11.94% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 138.45 144.17 137.76 138.66 127.05 119.06 134.87 0.43%
EPS 11.33 2.69 -4.59 2.15 1.44 -1.01 5.85 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.61 0.57 0.52 0.52 0.49 0.49 6.37%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 135.29 140.87 124.60 120.85 110.73 103.76 108.37 3.76%
EPS 11.08 2.63 -4.05 1.87 1.26 -0.87 4.70 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.5961 0.5156 0.4532 0.4532 0.4271 0.3937 9.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.245 0.24 0.375 0.425 0.405 1.00 -
P/RPS 0.21 0.17 0.17 0.27 0.33 0.34 0.74 -18.92%
P/EPS 2.56 9.10 -5.36 17.45 29.49 -40.66 17.10 -27.12%
EY 39.09 10.99 -18.65 5.73 3.39 -2.46 5.85 37.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.42 0.72 0.82 0.83 2.04 -23.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 -
Price 0.42 0.26 0.23 0.34 0.395 0.44 0.965 -
P/RPS 0.30 0.18 0.17 0.25 0.31 0.37 0.72 -13.57%
P/EPS 3.70 9.66 -5.14 15.82 27.41 -44.17 16.50 -22.04%
EY 26.99 10.35 -19.46 6.32 3.65 -2.26 6.06 28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.43 0.40 0.65 0.76 0.90 1.97 -18.19%

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