[LAYHONG] YoY Quarter Result on 31-Dec-2020 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 269.68%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 266,698 267,164 236,535 219,886 210,314 203,323 228,189 2.63%
PBT 69,503 10,624 1,177 6,012 2,254 6,052 13,880 30.78%
Tax -13,287 -3,602 -414 -981 651 -2,327 -2,593 31.28%
NP 56,216 7,022 763 5,031 2,905 3,725 11,287 30.66%
-
NP to SH 54,907 6,960 -8 4,292 2,159 3,745 10,111 32.56%
-
Tax Rate 19.12% 33.90% 35.17% 16.32% -28.88% 38.45% 18.68% -
Total Cost 210,482 260,142 235,772 214,855 207,409 199,598 216,902 -0.49%
-
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 21.08% 2.63% 0.32% 2.29% 1.38% 1.83% 4.95% -
ROE 10.45% 1.54% 0.00% 1.25% 0.63% 1.16% 3.39% -
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 36.02 36.09 34.52 33.30 31.85 30.79 37.48 -0.65%
EPS 7.42 0.94 0.00 0.65 0.33 0.57 1.66 28.33%
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 - 660,289
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.32 35.38 31.32 29.12 27.85 26.92 30.22 2.63%
EPS 7.27 0.92 0.00 0.57 0.29 0.50 1.34 32.54%
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 0.81 0.68 0.70 1.13 1.33 1.32 2.67 -18.02%
P/EPS 3.91 26.06 -20,557.89 57.69 129.98 71.41 60.21 -36.58%
EY 25.57 3.84 0.00 1.73 0.77 1.40 1.66 57.70%
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 1.17 0.72 0.67 1.02 1.24 1.43 2.57 -12.28%
P/EPS 5.66 27.66 -19,701.31 52.31 120.80 77.58 58.10 -32.15%
EY 17.66 3.62 -0.01 1.91 0.83 1.29 1.72 47.40%
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