[LAYHONG] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 153.79%
YoY- 140.22%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 675,961 645,826 671,701 579,223 521,028 492,096 423,105 8.11%
PBT 21,943 9,936 27,864 10,381 -23,006 18,171 19,655 1.85%
Tax -2,537 -6,120 -8,195 -3,196 3,932 -3,324 -2,718 -1.14%
NP 19,406 3,816 19,669 7,185 -19,074 14,847 16,937 2.29%
-
NP to SH 18,256 2,727 18,605 7,157 -17,793 11,642 14,763 3.59%
-
Tax Rate 11.56% 61.59% 29.41% 30.79% - 18.29% 13.83% -
Total Cost 656,555 642,010 652,032 572,038 540,102 477,249 406,168 8.32%
-
Net Worth 273,937 22,228 135,094 119,503 112,212 130,896 118,432 14.98%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 273,937 22,228 135,094 119,503 112,212 130,896 118,432 14.98%
NOSH 608,750 52,923 50,196 49,770 49,770 49,342 47,659 52.83%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.87% 0.59% 2.93% 1.24% -3.66% 3.02% 4.00% -
ROE 6.66% 12.27% 13.77% 5.99% -15.86% 8.89% 12.47% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 111.04 1,220.29 1,338.14 1,163.79 1,046.86 997.30 887.78 -29.25%
EPS 3.02 0.52 37.07 14.38 -35.75 23.56 30.98 -32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 2.6913 2.4011 2.2546 2.6528 2.485 -24.76%
Adjusted Per Share Value based on latest NOSH - 49,772
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 89.22 85.24 88.66 76.45 68.77 64.95 55.85 8.11%
EPS 2.41 0.36 2.46 0.94 -2.35 1.54 1.95 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3616 0.0293 0.1783 0.1577 0.1481 0.1728 0.1563 14.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.905 9.37 3.39 1.82 1.15 1.80 1.69 -
P/RPS 0.82 0.77 0.25 0.16 0.11 0.18 0.19 27.56%
P/EPS 30.18 181.85 9.15 12.66 -3.22 7.63 5.46 32.93%
EY 3.31 0.55 10.93 7.90 -31.09 13.11 18.33 -24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 22.31 1.26 0.76 0.51 0.68 0.68 19.77%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 27/05/15 26/05/14 27/05/13 28/05/12 30/05/11 -
Price 0.94 9.16 3.34 1.78 1.21 1.47 1.45 -
P/RPS 0.85 0.75 0.25 0.15 0.12 0.15 0.16 32.06%
P/EPS 31.34 177.77 9.01 12.38 -3.38 6.23 4.68 37.25%
EY 3.19 0.56 11.10 8.08 -29.55 16.05 21.36 -27.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 21.81 1.24 0.74 0.54 0.55 0.58 23.79%

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