[LAYHONG] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -7.66%
YoY- 215.36%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,052,762 944,993 897,193 836,407 814,229 789,410 664,757 7.95%
PBT 49,550 -26,357 21,171 24,146 6,357 45,373 2,715 62.22%
Tax -15,656 -2,780 -11,041 -6,305 -3,252 -10,971 -1,037 57.17%
NP 33,894 -29,137 10,130 17,841 3,105 34,402 1,678 64.98%
-
NP to SH 33,874 -30,468 7,471 19,111 6,060 32,291 16 258.12%
-
Tax Rate 31.60% - 52.15% 26.11% 51.16% 24.18% 38.20% -
Total Cost 1,018,868 974,130 887,063 818,566 811,124 755,008 663,079 7.41%
-
Net Worth 451,594 390,599 343,350 343,350 323,541 298,287 267,778 9.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 451,594 390,599 343,350 343,350 323,541 298,287 267,778 9.09%
NOSH 740,319 740,319 660,289 660,289 660,289 608,750 608,587 3.31%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.22% -3.08% 1.13% 2.13% 0.38% 4.36% 0.25% -
ROE 7.50% -7.80% 2.18% 5.57% 1.87% 10.83% 0.01% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 142.20 137.90 135.88 126.67 123.31 129.68 109.23 4.49%
EPS 4.58 -4.45 1.13 2.89 0.92 5.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.52 0.52 0.49 0.49 0.44 5.59%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 139.41 125.14 118.81 110.76 107.82 104.53 88.03 7.95%
EPS 4.49 -4.03 0.99 2.53 0.80 4.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.598 0.5172 0.4547 0.4547 0.4284 0.395 0.3546 9.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.245 0.24 0.375 0.425 0.405 1.00 0.81 -
P/RPS 0.17 0.17 0.28 0.34 0.33 0.77 0.74 -21.73%
P/EPS 5.35 -5.40 33.14 14.68 44.13 18.85 30,809.72 -76.36%
EY 18.68 -18.53 3.02 6.81 2.27 5.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.72 0.82 0.83 2.04 1.84 -22.44%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 -
Price 0.26 0.23 0.34 0.395 0.44 0.965 0.90 -
P/RPS 0.18 0.17 0.25 0.31 0.36 0.74 0.82 -22.32%
P/EPS 5.68 -5.17 30.05 13.65 47.94 18.19 34,233.02 -76.54%
EY 17.60 -19.33 3.33 7.33 2.09 5.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.65 0.76 0.90 1.97 2.05 -22.90%

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