[LAYHONG] YoY Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 31.51%
YoY- 159.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 840,402 675,961 645,826 671,701 579,223 521,028 492,096 9.32%
PBT 53,227 21,943 9,936 27,864 10,381 -23,006 18,171 19.60%
Tax -12,374 -2,537 -6,120 -8,195 -3,196 3,932 -3,324 24.47%
NP 40,853 19,406 3,816 19,669 7,185 -19,074 14,847 18.36%
-
NP to SH 37,697 18,256 2,727 18,605 7,157 -17,793 11,642 21.62%
-
Tax Rate 23.25% 11.56% 61.59% 29.41% 30.79% - 18.29% -
Total Cost 799,549 656,555 642,010 652,032 572,038 540,102 477,249 8.97%
-
Net Worth 318,869 273,937 22,228 135,094 119,503 112,212 130,896 15.98%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 318,869 273,937 22,228 135,094 119,503 112,212 130,896 15.98%
NOSH 629,647 608,750 52,923 50,196 49,770 49,770 49,342 52.83%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.86% 2.87% 0.59% 2.93% 1.24% -3.66% 3.02% -
ROE 11.82% 6.66% 12.27% 13.77% 5.99% -15.86% 8.89% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.41 111.04 1,220.29 1,338.14 1,163.79 1,046.86 997.30 -28.38%
EPS 6.15 3.02 0.52 37.07 14.38 -35.75 23.56 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.45 0.42 2.6913 2.4011 2.2546 2.6528 -24.02%
Adjusted Per Share Value based on latest NOSH - 50,722
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 111.06 89.33 85.34 88.76 76.54 68.85 65.03 9.32%
EPS 4.98 2.41 0.36 2.46 0.95 -2.35 1.54 21.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.362 0.0294 0.1785 0.1579 0.1483 0.173 15.98%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.96 0.905 9.37 3.39 1.82 1.15 1.80 -
P/RPS 0.71 0.82 0.77 0.25 0.16 0.11 0.18 25.68%
P/EPS 15.92 30.18 181.85 9.15 12.66 -3.22 7.63 13.03%
EY 6.28 3.31 0.55 10.93 7.90 -31.09 13.11 -11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.01 22.31 1.26 0.76 0.51 0.68 18.46%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 31/05/16 27/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.95 0.94 9.16 3.34 1.78 1.21 1.47 -
P/RPS 0.71 0.85 0.75 0.25 0.15 0.12 0.15 29.56%
P/EPS 15.76 31.34 177.77 9.01 12.38 -3.38 6.23 16.72%
EY 6.35 3.19 0.56 11.10 8.08 -29.55 16.05 -14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.09 21.81 1.24 0.74 0.54 0.55 22.50%

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