[LAYHONG] YoY Quarter Result on 30-Sep-2019 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -71.2%
YoY- 110.15%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 266,909 242,052 228,604 216,655 187,030 204,555 170,981 7.70%
PBT 7,171 -6,860 2,776 3,147 -17,167 15,679 5,033 6.07%
Tax -2,857 -1,761 -1,006 -1,482 3,306 -3,264 -1,320 13.72%
NP 4,314 -8,621 1,770 1,665 -13,861 12,415 3,713 2.53%
-
NP to SH 4,276 -8,646 1,161 1,113 -10,961 12,172 3,541 3.19%
-
Tax Rate 39.84% - 36.24% 47.09% - 20.82% 26.23% -
Total Cost 262,595 250,673 226,834 214,990 200,891 192,140 167,268 7.80%
-
Net Worth 444,191 382,967 343,350 343,350 316,460 292,199 262,094 9.18%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 444,191 382,967 343,350 343,350 316,460 292,199 262,094 9.18%
NOSH 740,319 660,289 660,289 660,289 659,589 608,750 60,529 51.76%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.62% -3.56% 0.77% 0.77% -7.41% 6.07% 2.17% -
ROE 0.96% -2.26% 0.34% 0.32% -3.46% 4.17% 1.35% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 36.05 36.66 34.62 32.81 28.96 33.60 282.47 -29.03%
EPS 0.58 -1.31 0.18 0.17 -1.70 2.00 5.85 -31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.52 0.52 0.49 0.48 4.33 -28.05%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 35.27 31.99 30.21 28.63 24.72 27.03 22.59 7.70%
EPS 0.57 -1.14 0.15 0.15 -1.45 1.61 0.47 3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5061 0.4537 0.4537 0.4182 0.3861 0.3463 9.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.225 0.275 0.315 0.42 0.65 1.02 10.54 -
P/RPS 0.62 0.75 0.91 1.28 2.24 3.04 3.73 -25.83%
P/EPS 38.96 -21.00 179.15 249.17 -38.30 51.01 180.17 -22.51%
EY 2.57 -4.76 0.56 0.40 -2.61 1.96 0.56 28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.61 0.81 1.33 2.13 2.43 -26.91%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 22/11/21 23/11/20 25/11/19 26/11/18 14/11/17 28/11/16 -
Price 0.255 0.255 0.305 0.455 0.445 0.995 0.80 -
P/RPS 0.71 0.70 0.88 1.39 1.54 2.96 0.28 16.76%
P/EPS 44.15 -19.47 173.46 269.93 -26.22 49.76 13.68 21.55%
EY 2.27 -5.14 0.58 0.37 -3.81 2.01 7.31 -17.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.59 0.88 0.91 2.07 0.18 15.15%

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