[LAYHONG] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 217.47%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 629,188 589,606 615,779 501,612 482,681 500,167 431,155 6.49%
PBT 11,429 -9,110 37,760 14,233 21,454 22,176 5,788 12.00%
Tax -2,524 1,247 -7,875 559 -4,524 -5,743 -1,927 4.59%
NP 8,905 -7,863 29,885 14,792 16,930 16,433 3,861 14.93%
-
NP to SH 7,136 -4,933 26,704 12,572 15,283 14,147 2,115 22.45%
-
Tax Rate 22.08% - 20.86% -3.93% 21.09% 25.90% 33.29% -
Total Cost 620,283 597,469 585,894 486,820 465,751 483,734 427,294 6.40%
-
Net Worth 343,350 323,541 298,287 267,778 157,513 130,424 114,433 20.08%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 2,501 - -
Div Payout % - - - - - 17.68% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 343,350 323,541 298,287 267,778 157,513 130,424 114,433 20.08%
NOSH 660,289 660,289 608,750 608,750 52,500 50,024 49,764 53.83%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.42% -1.33% 4.85% 2.95% 3.51% 3.29% 0.90% -
ROE 2.08% -1.52% 8.95% 4.69% 9.70% 10.85% 1.85% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 95.29 89.30 101.15 82.42 919.38 999.84 866.39 -30.76%
EPS 1.08 -0.76 4.39 2.08 29.11 28.28 4.25 -20.40%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.52 0.49 0.49 0.44 3.0002 2.6072 2.2995 -21.93%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 83.32 78.08 81.54 66.42 63.92 66.23 57.09 6.50%
EPS 0.94 -0.65 3.54 1.66 2.02 1.87 0.28 22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.4547 0.4284 0.395 0.3546 0.2086 0.1727 0.1515 20.09%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.425 0.405 1.00 0.81 6.28 3.42 1.40 -
P/RPS 0.45 0.45 0.99 0.98 0.68 0.34 0.16 18.79%
P/EPS 39.32 -54.21 22.80 39.21 21.57 12.09 32.94 2.99%
EY 2.54 -1.84 4.39 2.55 4.64 8.27 3.04 -2.94%
DY 0.00 0.00 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.82 0.83 2.04 1.84 2.09 1.31 0.61 5.05%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 26/02/18 27/02/17 23/02/16 24/02/15 24/02/14 -
Price 0.395 0.44 0.965 0.90 9.09 3.40 1.50 -
P/RPS 0.41 0.49 0.95 1.09 0.99 0.34 0.17 15.79%
P/EPS 36.55 -58.89 22.00 43.57 31.23 12.02 35.29 0.58%
EY 2.74 -1.70 4.55 2.30 3.20 8.32 2.83 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.76 0.90 1.97 2.05 3.03 1.30 0.65 2.63%

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