[LAYHONG] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -16.93%
YoY- 17.41%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 219,886 210,314 203,323 228,189 171,680 163,378 177,153 3.66%
PBT 6,012 2,254 6,052 13,880 7,859 5,209 10,487 -8.84%
Tax -981 651 -2,327 -2,593 2,249 -711 -3,020 -17.07%
NP 5,031 2,905 3,725 11,287 10,108 4,498 7,467 -6.36%
-
NP to SH 4,292 2,159 3,745 10,111 8,612 4,146 6,301 -6.19%
-
Tax Rate 16.32% -28.88% 38.45% 18.68% -28.62% 13.65% 28.80% -
Total Cost 214,855 207,409 199,598 216,902 161,572 158,880 169,686 4.00%
-
Net Worth 343,350 343,350 323,541 298,287 267,778 154,327 131,634 17.30%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 343,350 343,350 323,541 298,287 267,778 154,327 131,634 17.30%
NOSH 660,289 660,289 660,289 608,750 608,750 51,439 50,488 53.43%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.29% 1.38% 1.83% 4.95% 5.89% 2.75% 4.22% -
ROE 1.25% 0.63% 1.16% 3.39% 3.22% 2.69% 4.79% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 33.30 31.85 30.79 37.48 28.21 317.61 350.88 -32.43%
EPS 0.65 0.33 0.57 1.66 1.42 8.06 12.48 -38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.49 0.49 0.44 3.0002 2.6072 -23.54%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.02 27.76 26.84 30.12 22.66 21.56 23.38 3.66%
EPS 0.57 0.28 0.49 1.33 1.14 0.55 0.83 -6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4532 0.4532 0.4271 0.3937 0.3534 0.2037 0.1737 17.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.375 0.425 0.405 1.00 0.81 6.28 3.42 -
P/RPS 1.13 1.33 1.32 2.67 2.87 1.98 0.97 2.57%
P/EPS 57.69 129.98 71.41 60.21 57.24 77.92 27.40 13.19%
EY 1.73 0.77 1.40 1.66 1.75 1.28 3.65 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.83 2.04 1.84 2.09 1.31 -9.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 23/02/16 24/02/15 -
Price 0.34 0.395 0.44 0.965 0.90 9.09 3.40 -
P/RPS 1.02 1.24 1.43 2.57 3.19 2.86 0.97 0.84%
P/EPS 52.31 120.80 77.58 58.10 63.60 112.78 27.24 11.47%
EY 1.91 0.83 1.29 1.72 1.57 0.89 3.67 -10.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.90 1.97 2.05 3.03 1.30 -10.90%

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