[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
09-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 152.61%
YoY- 636.71%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 618,204 671,701 666,889 646,028 624,676 579,223 574,873 4.97%
PBT 18,128 27,864 29,568 23,378 10,776 10,381 7,717 76.98%
Tax -5,068 -8,195 -7,657 -5,446 -3,404 -3,196 -2,569 57.49%
NP 13,060 19,669 21,910 17,932 7,372 7,185 5,148 86.32%
-
NP to SH 10,312 18,605 18,862 15,692 6,212 7,157 2,820 137.91%
-
Tax Rate 27.96% 29.41% 25.90% 23.30% 31.59% 30.79% 33.29% -
Total Cost 605,144 652,032 644,978 628,096 617,304 572,038 569,725 4.11%
-
Net Worth 140,129 135,094 130,424 126,984 121,059 119,503 114,433 14.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,334 4,978 9,955 - - -
Div Payout % - - 17.68% 31.73% 160.26% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 140,129 135,094 130,424 126,984 121,059 119,503 114,433 14.50%
NOSH 51,252 50,196 50,024 49,784 49,775 49,770 49,764 1.98%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.11% 2.93% 3.29% 2.78% 1.18% 1.24% 0.90% -
ROE 7.36% 13.77% 14.46% 12.36% 5.13% 5.99% 2.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,206.19 1,338.14 1,333.12 1,297.66 1,254.98 1,163.79 1,155.18 2.93%
EPS 20.12 37.07 37.71 31.52 12.48 14.38 5.67 133.18%
DPS 0.00 0.00 6.67 10.00 20.00 0.00 0.00 -
NAPS 2.7341 2.6913 2.6072 2.5507 2.4321 2.4011 2.2995 12.26%
Adjusted Per Share Value based on latest NOSH - 49,786
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.74 88.81 88.18 85.42 82.59 76.58 76.01 4.97%
EPS 1.36 2.46 2.49 2.07 0.82 0.95 0.37 138.74%
DPS 0.00 0.00 0.44 0.66 1.32 0.00 0.00 -
NAPS 0.1853 0.1786 0.1724 0.1679 0.1601 0.158 0.1513 14.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.25 3.39 3.42 3.55 2.46 1.82 1.40 -
P/RPS 0.27 0.25 0.26 0.27 0.20 0.16 0.12 71.96%
P/EPS 16.15 9.15 9.07 11.26 19.71 12.66 24.71 -24.74%
EY 6.19 10.93 11.03 8.88 5.07 7.90 4.05 32.78%
DY 0.00 0.00 1.95 2.82 8.13 0.00 0.00 -
P/NAPS 1.19 1.26 1.31 1.39 1.01 0.76 0.61 56.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 -
Price 3.50 3.34 3.40 3.50 2.38 1.78 1.50 -
P/RPS 0.29 0.25 0.26 0.27 0.19 0.15 0.13 70.97%
P/EPS 17.40 9.01 9.02 11.10 19.07 12.38 26.47 -24.45%
EY 5.75 11.10 11.09 9.01 5.24 8.08 3.78 32.36%
DY 0.00 0.00 1.96 2.86 8.40 0.00 0.00 -
P/NAPS 1.28 1.24 1.30 1.37 0.98 0.74 0.65 57.30%

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