[LAYHONG] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -614.17%
YoY- -409.28%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,080,323 1,076,515 997,276 914,896 875,672 799,791 856,620 3.93%
PBT 130,397 38,707 26,072 -11,886 17,784 7,630 47,031 18.50%
Tax -31,426 -10,186 -11,372 -2,592 -9,885 -4,495 -10,088 20.82%
NP 98,971 28,521 14,700 -14,478 7,899 3,135 36,943 17.83%
-
NP to SH 99,047 28,160 13,984 -16,361 5,290 8,623 35,559 18.59%
-
Tax Rate 24.10% 26.32% 43.62% - 55.58% 58.91% 21.45% -
Total Cost 981,352 1,047,994 982,576 929,374 867,773 796,656 819,677 3.04%
-
Net Worth 577,794 466,401 444,191 389,570 336,747 343,350 318,160 10.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 577,794 466,401 444,191 389,570 336,747 343,350 318,160 10.44%
NOSH 755,166 740,319 740,319 660,289 660,289 660,289 653,339 2.44%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.16% 2.65% 1.47% -1.58% 0.90% 0.39% 4.31% -
ROE 17.14% 6.04% 3.15% -4.20% 1.57% 2.51% 11.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 143.97 145.41 134.71 138.56 132.62 121.13 134.62 1.12%
EPS 13.20 3.80 1.89 -2.48 0.80 1.31 5.59 15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.63 0.60 0.59 0.51 0.52 0.50 7.45%
Adjusted Per Share Value based on latest NOSH - 660,289
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 142.59 142.09 131.63 120.76 115.58 105.57 113.07 3.93%
EPS 13.07 3.72 1.85 -2.16 0.70 1.14 4.69 18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7626 0.6156 0.5863 0.5142 0.4445 0.4532 0.4199 10.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.385 0.285 0.255 0.31 0.315 0.42 0.925 -
P/RPS 0.27 0.20 0.19 0.22 0.24 0.35 0.69 -14.46%
P/EPS 2.92 7.49 13.50 -12.51 39.32 32.16 16.55 -25.08%
EY 34.28 13.35 7.41 -7.99 2.54 3.11 6.04 33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.42 0.53 0.62 0.81 1.85 -19.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 29/08/22 30/08/21 24/08/20 26/08/19 27/08/18 -
Price 0.365 0.315 0.25 0.305 0.335 0.405 0.585 -
P/RPS 0.25 0.22 0.19 0.22 0.25 0.33 0.43 -8.63%
P/EPS 2.77 8.28 13.24 -12.31 41.81 31.01 10.47 -19.86%
EY 36.16 12.08 7.56 -8.12 2.39 3.22 9.55 24.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.42 0.52 0.66 0.78 1.17 -14.08%

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