[LAYHONG] YoY Cumulative 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- 98.59%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 501,612 482,681 500,167 431,155 383,722 370,134 311,295 8.26%
PBT 14,233 21,454 22,176 5,788 -15,766 15,543 17,071 -2.98%
Tax 559 -4,524 -5,743 -1,927 3,756 -4,050 -4,150 -
NP 14,792 16,930 16,433 3,861 -12,010 11,493 12,921 2.27%
-
NP to SH 12,572 15,283 14,147 2,115 -12,593 6,717 11,089 2.11%
-
Tax Rate -3.93% 21.09% 25.90% 33.29% - 26.06% 24.31% -
Total Cost 486,820 465,751 483,734 427,294 395,732 358,641 298,374 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 - - 2,501 - - - - -
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 4.69% 9.70% 10.85% 1.85% -10.73% 5.37% 10.86% -
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 82.42 919.38 999.84 866.39 770.92 749.97 658.30 -29.24%
EPS 2.08 29.11 28.28 4.25 -25.30 13.61 23.45 -33.19%
DPS 0.00 0.00 5.00 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 66.21 63.71 66.02 56.91 50.65 48.85 41.09 8.26%
EPS 1.66 2.02 1.87 0.28 -1.66 0.89 1.46 2.16%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.2079 0.1722 0.151 0.155 0.1652 0.1348 17.40%
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 0.98 0.68 0.34 0.16 0.16 0.24 0.27 23.94%
P/EPS 39.21 21.57 12.09 32.94 -4.98 13.15 7.46 31.82%
EY 2.55 4.64 8.27 3.04 -20.08 7.60 13.40 -24.13%
DY 0.00 0.00 1.46 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 1.09 0.99 0.34 0.17 0.16 0.24 0.26 26.95%
P/EPS 43.57 31.23 12.02 35.29 -5.02 13.45 7.29 34.67%
EY 2.30 3.20 8.32 2.83 -19.92 7.44 13.71 -25.71%
DY 0.00 0.00 1.47 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