[LAYHONG] YoY TTM Result on 30-Jun-2022 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 442.75%
YoY- 185.47%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,076,515 997,276 914,896 875,672 799,791 856,620 699,327 7.45%
PBT 38,707 26,072 -11,886 17,784 7,630 47,031 28,706 5.10%
Tax -10,186 -11,372 -2,592 -9,885 -4,495 -10,088 -4,185 15.97%
NP 28,521 14,700 -14,478 7,899 3,135 36,943 24,521 2.54%
-
NP to SH 28,160 13,984 -16,361 5,290 8,623 35,559 22,161 4.07%
-
Tax Rate 26.32% 43.62% - 55.58% 58.91% 21.45% 14.58% -
Total Cost 1,047,994 982,576 929,374 867,773 796,656 819,677 674,806 7.60%
-
Net Worth 466,401 444,191 389,570 336,747 343,350 318,160 280,025 8.87%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 466,401 444,191 389,570 336,747 343,350 318,160 280,025 8.87%
NOSH 740,319 740,319 660,289 660,289 660,289 653,339 608,750 3.31%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.65% 1.47% -1.58% 0.90% 0.39% 4.31% 3.51% -
ROE 6.04% 3.15% -4.20% 1.57% 2.51% 11.18% 7.91% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 145.41 134.71 138.56 132.62 121.13 134.62 114.88 4.00%
EPS 3.80 1.89 -2.48 0.80 1.31 5.59 3.64 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.59 0.51 0.52 0.50 0.46 5.37%
Adjusted Per Share Value based on latest NOSH - 740,319
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 142.99 132.47 121.52 116.31 106.24 113.78 92.89 7.45%
EPS 3.74 1.86 -2.17 0.70 1.15 4.72 2.94 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6195 0.59 0.5175 0.4473 0.4561 0.4226 0.372 8.86%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.285 0.255 0.31 0.315 0.42 0.925 0.915 -
P/RPS 0.20 0.19 0.22 0.24 0.35 0.69 0.80 -20.62%
P/EPS 7.49 13.50 -12.51 39.32 32.16 16.55 25.13 -18.26%
EY 13.35 7.41 -7.99 2.54 3.11 6.04 3.98 22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.53 0.62 0.81 1.85 1.99 -21.93%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 30/08/21 24/08/20 26/08/19 27/08/18 28/08/17 -
Price 0.315 0.25 0.305 0.335 0.405 0.585 0.98 -
P/RPS 0.22 0.19 0.22 0.25 0.33 0.43 0.85 -20.16%
P/EPS 8.28 13.24 -12.31 41.81 31.01 10.47 26.92 -17.83%
EY 12.08 7.56 -8.12 2.39 3.22 9.55 3.71 21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.52 0.66 0.78 1.17 2.13 -21.44%

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