[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -35.6%
YoY- 157.35%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 952,776 839,697 838,917 837,748 808,876 796,825 786,141 13.68%
PBT 36,592 14,664 15,238 18,350 24,112 3,607 -12,146 -
Tax -12,228 -8,521 -3,365 -6,350 -6,772 -2,534 1,662 -
NP 24,364 6,143 11,873 12,000 17,340 1,073 -10,484 -
-
NP to SH 20,756 3,965 9,514 9,954 15,456 7,042 -6,577 -
-
Tax Rate 33.42% 58.11% 22.08% 34.60% 28.09% 70.25% - -
Total Cost 928,412 833,554 827,044 825,748 791,536 795,752 796,625 10.75%
-
Net Worth 336,747 336,747 343,350 343,350 343,350 336,747 323,541 2.70%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 336,747 336,747 343,350 343,350 343,350 336,747 323,541 2.70%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.56% 0.73% 1.42% 1.43% 2.14% 0.13% -1.33% -
ROE 6.16% 1.18% 2.77% 2.90% 4.50% 2.09% -2.03% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 144.30 127.17 127.05 126.88 122.50 120.68 119.06 13.68%
EPS 3.16 0.60 1.44 1.50 2.36 1.08 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.52 0.52 0.52 0.51 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 660,289
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 125.98 111.02 110.92 110.77 106.95 105.36 103.94 13.69%
EPS 2.74 0.52 1.26 1.32 2.04 0.93 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4452 0.4452 0.454 0.454 0.454 0.4452 0.4278 2.69%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.315 0.335 0.425 0.42 0.42 0.445 0.405 -
P/RPS 0.22 0.26 0.33 0.33 0.34 0.37 0.34 -25.20%
P/EPS 10.02 55.79 29.49 27.86 17.94 41.73 -40.66 -
EY 9.98 1.79 3.39 3.59 5.57 2.40 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.82 0.81 0.81 0.87 0.83 -17.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 29/05/19 25/02/19 -
Price 0.335 0.315 0.395 0.455 0.405 0.415 0.44 -
P/RPS 0.23 0.25 0.31 0.36 0.33 0.34 0.37 -27.18%
P/EPS 10.66 52.46 27.41 30.18 17.30 38.91 -44.17 -
EY 9.38 1.91 3.65 3.31 5.78 2.57 -2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.76 0.88 0.78 0.81 0.90 -18.69%

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