[LAYHONG] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -0.03%
YoY- -316.2%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 768,731 800,470 708,019 686,684 629,188 589,606 615,779 3.76%
PBT 81,946 23,813 -18,118 17,936 11,429 -9,110 37,760 13.77%
Tax -17,362 -8,696 -3,368 -5,044 -2,524 1,247 -7,875 14.07%
NP 64,584 15,117 -21,486 12,892 8,905 -7,863 29,885 13.69%
-
NP to SH 62,945 14,946 -23,008 10,642 7,136 -4,933 26,704 15.35%
-
Tax Rate 21.19% 36.52% - 28.12% 22.08% - 20.86% -
Total Cost 704,147 785,353 729,505 673,792 620,283 597,469 585,894 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 11.98% 3.31% -5.89% 3.10% 2.08% -1.52% 8.95% -
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 103.84 108.13 103.32 104.00 95.29 89.30 101.15 0.43%
EPS 8.50 2.02 -3.44 1.61 1.08 -0.76 4.39 11.63%
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 - 740,319
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 101.80 106.00 93.76 90.93 83.32 78.08 81.54 3.76%
EPS 8.34 1.98 -3.05 1.41 0.94 -0.65 3.54 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.598 0.5172 0.4547 0.4547 0.4284 0.395 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 0.28 0.23 0.23 0.36 0.45 0.45 0.99 -18.97%
P/EPS 3.41 12.14 -7.15 23.27 39.32 -54.21 22.80 -27.13%
EY 29.32 8.24 -13.99 4.30 2.54 -1.84 4.39 37.21%
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 0.40 0.24 0.22 0.33 0.41 0.49 0.95 -13.41%
P/EPS 4.94 12.88 -6.85 21.10 36.55 -58.89 22.00 -22.02%
EY 20.24 7.76 -14.60 4.74 2.74 -1.70 4.55 28.22%
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