[LAYHONG] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 23.01%
YoY- -371.68%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 650,226 670,083 596,252 538,641 499,379 441,181 392,569 8.76%
PBT 6,745 29,702 12,572 -17,373 7,998 21,354 14,156 -11.61%
Tax -5,223 -8,611 -3,925 2,514 -802 -2,690 -3,032 9.47%
NP 1,522 21,091 8,647 -14,859 7,196 18,664 11,124 -28.19%
-
NP to SH 568 19,630 8,554 -13,698 5,042 15,061 10,346 -38.32%
-
Tax Rate 77.44% 28.99% 31.22% - 10.03% 12.60% 21.42% -
Total Cost 648,704 648,992 587,605 553,500 492,183 422,517 381,445 9.24%
-
Net Worth 239,428 140,129 121,059 113,663 127,793 123,489 95,010 16.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 2,488 2,487 - - - -
Div Payout % - - 29.09% 0.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 239,428 140,129 121,059 113,663 127,793 123,489 95,010 16.63%
NOSH 59,857 51,252 49,775 50,322 49,734 48,825 46,242 4.39%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.23% 3.15% 1.45% -2.76% 1.44% 4.23% 2.83% -
ROE 0.24% 14.01% 7.07% -12.05% 3.95% 12.20% 10.89% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,086.30 1,307.42 1,197.88 1,070.38 1,004.08 903.58 848.93 4.19%
EPS 0.95 38.30 17.19 -27.22 10.14 30.85 22.37 -40.90%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 4.00 2.7341 2.4321 2.2587 2.5695 2.5292 2.0546 11.73%
Adjusted Per Share Value based on latest NOSH - 50,322
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.83 88.45 78.70 71.10 65.91 58.23 51.82 8.76%
EPS 0.07 2.59 1.13 -1.81 0.67 1.99 1.37 -39.05%
DPS 0.00 0.00 0.33 0.33 0.00 0.00 0.00 -
NAPS 0.316 0.185 0.1598 0.15 0.1687 0.163 0.1254 16.63%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.71 3.25 2.46 1.25 1.57 1.96 0.88 -
P/RPS 0.80 0.25 0.21 0.12 0.16 0.22 0.10 41.37%
P/EPS 917.88 8.49 14.31 -4.59 15.49 6.35 3.93 147.95%
EY 0.11 11.78 6.99 -21.78 6.46 15.74 25.42 -59.59%
DY 0.00 0.00 2.03 4.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.19 1.01 0.55 0.61 0.77 0.43 31.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 25/08/14 26/08/13 27/08/12 26/08/11 26/08/10 -
Price 9.75 3.50 2.38 1.20 1.52 1.86 1.93 -
P/RPS 0.90 0.27 0.20 0.11 0.15 0.21 0.23 25.50%
P/EPS 1,027.48 9.14 13.85 -4.41 14.99 6.03 8.63 121.63%
EY 0.10 10.94 7.22 -22.68 6.67 16.58 11.59 -54.67%
DY 0.00 0.00 2.10 4.17 0.00 0.00 0.00 -
P/NAPS 2.44 1.28 0.98 0.53 0.59 0.74 0.94 17.21%

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