[LAYHONG] YoY Cumulative 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- 43.38%
YoY- 244.66%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 800,470 708,019 686,684 629,188 589,606 615,779 501,612 8.09%
PBT 23,813 -18,118 17,936 11,429 -9,110 37,760 14,233 8.95%
Tax -8,696 -3,368 -5,044 -2,524 1,247 -7,875 559 -
NP 15,117 -21,486 12,892 8,905 -7,863 29,885 14,792 0.36%
-
NP to SH 14,946 -23,008 10,642 7,136 -4,933 26,704 12,572 2.92%
-
Tax Rate 36.52% - 28.12% 22.08% - 20.86% -3.93% -
Total Cost 785,353 729,505 673,792 620,283 597,469 585,894 486,820 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 3.31% -5.89% 3.10% 2.08% -1.52% 8.95% 4.69% -
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 108.13 103.32 104.00 95.29 89.30 101.15 82.42 4.62%
EPS 2.02 -3.44 1.61 1.08 -0.76 4.39 2.08 -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 106.00 93.76 90.93 83.32 78.08 81.54 66.42 8.09%
EPS 1.98 -3.05 1.41 0.94 -0.65 3.54 1.66 2.98%
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 0.23 0.23 0.36 0.45 0.45 0.99 0.98 -21.45%
P/EPS 12.14 -7.15 23.27 39.32 -54.21 22.80 39.21 -17.74%
EY 8.24 -13.99 4.30 2.54 -1.84 4.39 2.55 21.57%
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 0.24 0.22 0.33 0.41 0.49 0.95 1.09 -22.28%
P/EPS 12.88 -6.85 21.10 36.55 -58.89 22.00 43.57 -18.37%
EY 7.76 -14.60 4.74 2.74 -1.70 4.55 2.30 22.45%
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