[LAYHONG] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 5.51%
YoY- 129.48%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 856,620 699,327 650,226 670,083 596,252 538,641 499,379 9.40%
PBT 47,031 28,706 6,745 29,702 12,572 -17,373 7,998 34.33%
Tax -10,088 -4,185 -5,223 -8,611 -3,925 2,514 -802 52.47%
NP 36,943 24,521 1,522 21,091 8,647 -14,859 7,196 31.32%
-
NP to SH 35,559 22,161 568 19,630 8,554 -13,698 5,042 38.46%
-
Tax Rate 21.45% 14.58% 77.44% 28.99% 31.22% - 10.03% -
Total Cost 819,677 674,806 648,704 648,992 587,605 553,500 492,183 8.86%
-
Net Worth 318,160 280,025 239,428 140,129 121,059 113,663 127,793 16.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 2,488 2,487 - -
Div Payout % - - - - 29.09% 0.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 318,160 280,025 239,428 140,129 121,059 113,663 127,793 16.41%
NOSH 653,339 608,750 59,857 51,252 49,775 50,322 49,734 53.57%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.31% 3.51% 0.23% 3.15% 1.45% -2.76% 1.44% -
ROE 11.18% 7.91% 0.24% 14.01% 7.07% -12.05% 3.95% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 134.62 114.88 1,086.30 1,307.42 1,197.88 1,070.38 1,004.08 -28.44%
EPS 5.59 3.64 0.95 38.30 17.19 -27.22 10.14 -9.44%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.50 0.46 4.00 2.7341 2.4321 2.2587 2.5695 -23.86%
Adjusted Per Share Value based on latest NOSH - 51,252
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 113.43 92.61 86.10 88.73 78.96 71.33 66.13 9.40%
EPS 4.71 2.93 0.08 2.60 1.13 -1.81 0.67 38.38%
DPS 0.00 0.00 0.00 0.00 0.33 0.33 0.00 -
NAPS 0.4213 0.3708 0.3171 0.1856 0.1603 0.1505 0.1692 16.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.925 0.915 8.71 3.25 2.46 1.25 1.57 -
P/RPS 0.69 0.80 0.80 0.25 0.21 0.12 0.16 27.56%
P/EPS 16.55 25.13 917.88 8.49 14.31 -4.59 15.49 1.10%
EY 6.04 3.98 0.11 11.78 6.99 -21.78 6.46 -1.11%
DY 0.00 0.00 0.00 0.00 2.03 4.00 0.00 -
P/NAPS 1.85 1.99 2.18 1.19 1.01 0.55 0.61 20.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 25/08/15 25/08/14 26/08/13 27/08/12 -
Price 0.585 0.98 9.75 3.50 2.38 1.20 1.52 -
P/RPS 0.43 0.85 0.90 0.27 0.20 0.11 0.15 19.17%
P/EPS 10.47 26.92 1,027.48 9.14 13.85 -4.41 14.99 -5.80%
EY 9.55 3.71 0.10 10.94 7.22 -22.68 6.67 6.16%
DY 0.00 0.00 0.00 0.00 2.10 4.17 0.00 -
P/NAPS 1.17 2.13 2.44 1.28 0.98 0.53 0.59 12.08%

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