[LAYHONG] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 4.87%
YoY- 201718.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 897,193 836,407 814,229 789,410 664,757 654,215 648,235 5.56%
PBT 21,171 24,146 6,357 45,373 2,715 27,142 26,769 -3.83%
Tax -11,041 -6,305 -3,252 -10,971 -1,037 -6,976 -7,012 7.85%
NP 10,130 17,841 3,105 34,402 1,678 20,166 19,757 -10.52%
-
NP to SH 7,471 19,111 6,060 32,291 16 19,741 19,189 -14.53%
-
Tax Rate 52.15% 26.11% 51.16% 24.18% 38.20% 25.70% 26.19% -
Total Cost 887,063 818,566 811,124 755,008 663,079 634,049 628,478 5.90%
-
Net Worth 343,350 343,350 323,541 298,287 267,778 154,317 131,634 17.30%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 2,488 -
Div Payout % - - - - - - 12.97% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 343,350 343,350 323,541 298,287 267,778 154,317 131,634 17.30%
NOSH 660,289 660,289 660,289 608,750 608,587 51,439 50,488 53.43%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.13% 2.13% 0.38% 4.36% 0.25% 3.08% 3.05% -
ROE 2.18% 5.57% 1.87% 10.83% 0.01% 12.79% 14.58% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 135.88 126.67 123.31 129.68 109.23 1,271.82 1,283.92 -31.20%
EPS 1.13 2.89 0.92 5.30 0.00 38.38 38.01 -44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.52 0.52 0.49 0.49 0.44 3.00 2.6072 -23.54%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 118.42 110.40 107.47 104.20 87.74 86.35 85.56 5.56%
EPS 0.99 2.52 0.80 4.26 0.00 2.61 2.53 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.4532 0.4532 0.4271 0.3937 0.3534 0.2037 0.1737 17.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.375 0.425 0.405 1.00 0.81 6.28 3.42 -
P/RPS 0.28 0.34 0.33 0.77 0.74 0.49 0.27 0.60%
P/EPS 33.14 14.68 44.13 18.85 30,809.72 16.36 9.00 24.24%
EY 3.02 6.81 2.27 5.30 0.00 6.11 11.11 -19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 0.72 0.82 0.83 2.04 1.84 2.09 1.31 -9.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 23/02/16 24/02/15 -
Price 0.34 0.395 0.44 0.965 0.90 9.09 3.40 -
P/RPS 0.25 0.31 0.36 0.74 0.82 0.71 0.26 -0.65%
P/EPS 30.05 13.65 47.94 18.19 34,233.02 23.69 8.95 22.34%
EY 3.33 7.33 2.09 5.50 0.00 4.22 11.18 -18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.65 0.76 0.90 1.97 2.05 3.03 1.30 -10.90%

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