[LAYHONG] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 19.52%
YoY- 162.45%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 699,327 650,226 670,083 596,252 538,641 499,379 441,181 7.97%
PBT 28,706 6,745 29,702 12,572 -17,373 7,998 21,354 5.04%
Tax -4,185 -5,223 -8,611 -3,925 2,514 -802 -2,690 7.63%
NP 24,521 1,522 21,091 8,647 -14,859 7,196 18,664 4.64%
-
NP to SH 22,161 568 19,630 8,554 -13,698 5,042 15,061 6.64%
-
Tax Rate 14.58% 77.44% 28.99% 31.22% - 10.03% 12.60% -
Total Cost 674,806 648,704 648,992 587,605 553,500 492,183 422,517 8.10%
-
Net Worth 280,025 239,428 140,129 121,059 113,663 127,793 123,489 14.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 2,488 2,487 - - -
Div Payout % - - - 29.09% 0.00% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 280,025 239,428 140,129 121,059 113,663 127,793 123,489 14.60%
NOSH 608,750 59,857 51,252 49,775 50,322 49,734 48,825 52.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.51% 0.23% 3.15% 1.45% -2.76% 1.44% 4.23% -
ROE 7.91% 0.24% 14.01% 7.07% -12.05% 3.95% 12.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 114.88 1,086.30 1,307.42 1,197.88 1,070.38 1,004.08 903.58 -29.06%
EPS 3.64 0.95 38.30 17.19 -27.22 10.14 30.85 -29.94%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 0.46 4.00 2.7341 2.4321 2.2587 2.5695 2.5292 -24.70%
Adjusted Per Share Value based on latest NOSH - 49,775
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 92.31 85.83 88.45 78.70 71.10 65.91 58.23 7.97%
EPS 2.93 0.07 2.59 1.13 -1.81 0.67 1.99 6.65%
DPS 0.00 0.00 0.00 0.33 0.33 0.00 0.00 -
NAPS 0.3696 0.316 0.185 0.1598 0.15 0.1687 0.163 14.60%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.915 8.71 3.25 2.46 1.25 1.57 1.96 -
P/RPS 0.80 0.80 0.25 0.21 0.12 0.16 0.22 23.98%
P/EPS 25.13 917.88 8.49 14.31 -4.59 15.49 6.35 25.74%
EY 3.98 0.11 11.78 6.99 -21.78 6.46 15.74 -20.46%
DY 0.00 0.00 0.00 2.03 4.00 0.00 0.00 -
P/NAPS 1.99 2.18 1.19 1.01 0.55 0.61 0.77 17.12%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 25/08/15 25/08/14 26/08/13 27/08/12 26/08/11 -
Price 0.98 9.75 3.50 2.38 1.20 1.52 1.86 -
P/RPS 0.85 0.90 0.27 0.20 0.11 0.15 0.21 26.21%
P/EPS 26.92 1,027.48 9.14 13.85 -4.41 14.99 6.03 28.29%
EY 3.71 0.10 10.94 7.22 -22.68 6.67 16.58 -22.06%
DY 0.00 0.00 0.00 2.10 4.17 0.00 0.00 -
P/NAPS 2.13 2.44 1.28 0.98 0.53 0.59 0.74 19.24%

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