[LAYHONG] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -16.43%
YoY- -507.82%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,053,156 1,052,762 944,993 897,193 836,407 814,229 789,410 4.91%
PBT 98,168 49,550 -26,357 21,171 24,146 6,357 45,373 13.71%
Tax -20,717 -15,656 -2,780 -11,041 -6,305 -3,252 -10,971 11.17%
NP 77,451 33,894 -29,137 10,130 17,841 3,105 34,402 14.47%
-
NP to SH 75,848 33,874 -30,468 7,471 19,111 6,060 32,291 15.28%
-
Tax Rate 21.10% 31.60% - 52.15% 26.11% 51.16% 24.18% -
Total Cost 975,705 1,018,868 974,130 887,063 818,566 811,124 755,008 4.36%
-
Net Worth 525,626 451,594 390,599 343,350 343,350 323,541 298,287 9.89%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 525,626 451,594 390,599 343,350 343,350 323,541 298,287 9.89%
NOSH 740,319 740,319 740,319 660,289 660,289 660,289 608,750 3.31%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.35% 3.22% -3.08% 1.13% 2.13% 0.38% 4.36% -
ROE 14.43% 7.50% -7.80% 2.18% 5.57% 1.87% 10.83% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 142.26 142.20 137.90 135.88 126.67 123.31 129.68 1.55%
EPS 10.25 4.58 -4.45 1.13 2.89 0.92 5.30 11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.61 0.57 0.52 0.52 0.49 0.49 6.37%
Adjusted Per Share Value based on latest NOSH - 740,319
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 139.46 139.41 125.14 118.81 110.76 107.82 104.53 4.92%
EPS 10.04 4.49 -4.03 0.99 2.53 0.80 4.28 15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.598 0.5172 0.4547 0.4547 0.4284 0.395 9.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.245 0.24 0.375 0.425 0.405 1.00 -
P/RPS 0.20 0.17 0.17 0.28 0.34 0.33 0.77 -20.11%
P/EPS 2.83 5.35 -5.40 33.14 14.68 44.13 18.85 -27.08%
EY 35.33 18.68 -18.53 3.02 6.81 2.27 5.30 37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.42 0.72 0.82 0.83 2.04 -23.45%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 -
Price 0.42 0.26 0.23 0.34 0.395 0.44 0.965 -
P/RPS 0.30 0.18 0.17 0.25 0.31 0.36 0.74 -13.96%
P/EPS 4.10 5.68 -5.17 30.05 13.65 47.94 18.19 -21.97%
EY 24.39 17.60 -19.33 3.33 7.33 2.09 5.50 28.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.43 0.40 0.65 0.76 0.90 1.97 -18.19%

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