[LAYHONG] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 21.39%
YoY- 3801.58%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 875,672 799,791 856,620 699,327 650,226 670,083 596,252 6.60%
PBT 17,784 7,630 47,031 28,706 6,745 29,702 12,572 5.94%
Tax -9,885 -4,495 -10,088 -4,185 -5,223 -8,611 -3,925 16.62%
NP 7,899 3,135 36,943 24,521 1,522 21,091 8,647 -1.49%
-
NP to SH 5,290 8,623 35,559 22,161 568 19,630 8,554 -7.69%
-
Tax Rate 55.58% 58.91% 21.45% 14.58% 77.44% 28.99% 31.22% -
Total Cost 867,773 796,656 819,677 674,806 648,704 648,992 587,605 6.70%
-
Net Worth 336,747 343,350 318,160 280,025 239,428 140,129 121,059 18.57%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - 2,488 -
Div Payout % - - - - - - 29.09% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 336,747 343,350 318,160 280,025 239,428 140,129 121,059 18.57%
NOSH 660,289 660,289 653,339 608,750 59,857 51,252 49,775 53.79%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.90% 0.39% 4.31% 3.51% 0.23% 3.15% 1.45% -
ROE 1.57% 2.51% 11.18% 7.91% 0.24% 14.01% 7.07% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 132.62 121.13 134.62 114.88 1,086.30 1,307.42 1,197.88 -30.68%
EPS 0.80 1.31 5.59 3.64 0.95 38.30 17.19 -39.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.51 0.52 0.50 0.46 4.00 2.7341 2.4321 -22.90%
Adjusted Per Share Value based on latest NOSH - 608,750
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 115.96 105.91 113.43 92.61 86.10 88.73 78.96 6.60%
EPS 0.70 1.14 4.71 2.93 0.08 2.60 1.13 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.4459 0.4547 0.4213 0.3708 0.3171 0.1856 0.1603 18.57%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.315 0.42 0.925 0.915 8.71 3.25 2.46 -
P/RPS 0.24 0.35 0.69 0.80 0.80 0.25 0.21 2.24%
P/EPS 39.32 32.16 16.55 25.13 917.88 8.49 14.31 18.33%
EY 2.54 3.11 6.04 3.98 0.11 11.78 6.99 -15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 0.62 0.81 1.85 1.99 2.18 1.19 1.01 -7.80%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 27/08/18 28/08/17 29/08/16 25/08/15 25/08/14 -
Price 0.335 0.405 0.585 0.98 9.75 3.50 2.38 -
P/RPS 0.25 0.33 0.43 0.85 0.90 0.27 0.20 3.78%
P/EPS 41.81 31.01 10.47 26.92 1,027.48 9.14 13.85 20.19%
EY 2.39 3.22 9.55 3.71 0.10 10.94 7.22 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.10 -
P/NAPS 0.66 0.78 1.17 2.13 2.44 1.28 0.98 -6.37%

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