[LAYHONG] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 0.13%
YoY- 500.1%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 228,189 171,680 163,378 177,153 145,965 133,104 130,727 9.71%
PBT 13,880 7,859 5,209 10,487 2,153 -5,131 5,444 16.86%
Tax -2,593 2,249 -711 -3,020 -354 1,229 -1,707 7.20%
NP 11,287 10,108 4,498 7,467 1,799 -3,902 3,737 20.20%
-
NP to SH 10,111 8,612 4,146 6,301 1,050 -4,072 1,443 38.29%
-
Tax Rate 18.68% -28.62% 13.65% 28.80% 16.44% - 31.36% -
Total Cost 216,902 161,572 158,880 169,686 144,166 137,006 126,990 9.32%
-
Net Worth 298,287 267,778 154,327 131,634 114,430 117,425 126,162 15.40%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 298,287 267,778 154,327 131,634 114,430 117,425 126,162 15.40%
NOSH 608,750 608,750 51,439 50,488 49,763 49,779 49,758 51.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.95% 5.89% 2.75% 4.22% 1.23% -2.93% 2.86% -
ROE 3.39% 3.22% 2.69% 4.79% 0.92% -3.47% 1.14% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 37.48 28.21 317.61 350.88 293.32 267.38 262.72 -27.69%
EPS 1.66 1.42 8.06 12.48 2.11 -8.18 2.90 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.44 3.0002 2.6072 2.2995 2.3589 2.5355 -23.94%
Adjusted Per Share Value based on latest NOSH - 50,488
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.12 22.66 21.56 23.38 19.27 17.57 17.26 9.71%
EPS 1.33 1.14 0.55 0.83 0.14 -0.54 0.19 38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3937 0.3534 0.2037 0.1737 0.151 0.155 0.1665 15.40%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.00 0.81 6.28 3.42 1.40 1.26 1.79 -
P/RPS 2.67 2.87 1.98 0.97 0.48 0.47 0.68 25.57%
P/EPS 60.21 57.24 77.92 27.40 66.35 -15.40 61.72 -0.41%
EY 1.66 1.75 1.28 3.65 1.51 -6.49 1.62 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.84 2.09 1.31 0.61 0.53 0.71 19.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 -
Price 0.965 0.90 9.09 3.40 1.50 1.27 1.83 -
P/RPS 2.57 3.19 2.86 0.97 0.51 0.47 0.70 24.18%
P/EPS 58.10 63.60 112.78 27.24 71.09 -15.53 63.10 -1.36%
EY 1.72 1.57 0.89 3.67 1.41 -6.44 1.58 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.05 3.03 1.30 0.65 0.54 0.72 18.24%

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