[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -38.81%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 917,728 923,658 915,578 933,596 952,776 839,697 838,917 6.17%
PBT -49,740 9,697 23,914 23,848 36,592 14,664 15,238 -
Tax -4,772 -4,456 -6,725 -8,126 -12,228 -8,521 -3,365 26.25%
NP -54,512 5,241 17,189 15,722 24,364 6,143 11,873 -
-
NP to SH -57,416 3,182 14,189 12,700 20,756 3,965 9,514 -
-
Tax Rate - 45.95% 28.12% 34.07% 33.42% 58.11% 22.08% -
Total Cost 972,240 918,417 898,389 917,874 928,412 833,554 827,044 11.39%
-
Net Worth 389,570 402,776 343,350 343,350 336,747 336,747 343,350 8.79%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 389,570 402,776 343,350 343,350 336,747 336,747 343,350 8.79%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -5.94% 0.57% 1.88% 1.68% 2.56% 0.73% 1.42% -
ROE -14.74% 0.79% 4.13% 3.70% 6.16% 1.18% 2.77% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 138.99 139.89 138.66 141.39 144.30 127.17 127.05 6.17%
EPS -8.68 0.48 2.15 1.92 3.16 0.60 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.52 0.52 0.51 0.51 0.52 8.79%
Adjusted Per Share Value based on latest NOSH - 660,289
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 121.13 121.92 120.85 123.23 125.76 110.83 110.73 6.17%
EPS -7.58 0.42 1.87 1.68 2.74 0.52 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5142 0.5316 0.4532 0.4532 0.4445 0.4445 0.4532 8.79%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.31 0.335 0.375 0.315 0.315 0.335 0.425 -
P/RPS 0.22 0.24 0.27 0.22 0.22 0.26 0.33 -23.70%
P/EPS -3.57 69.52 17.45 16.38 10.02 55.79 29.49 -
EY -28.05 1.44 5.73 6.11 9.98 1.79 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.72 0.61 0.62 0.66 0.82 -25.26%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 24/05/21 22/02/21 23/11/20 24/08/20 29/06/20 24/02/20 -
Price 0.305 0.33 0.34 0.305 0.335 0.315 0.395 -
P/RPS 0.22 0.24 0.25 0.22 0.23 0.25 0.31 -20.45%
P/EPS -3.51 68.48 15.82 15.86 10.66 52.46 27.41 -
EY -28.51 1.46 6.32 6.31 9.38 1.91 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.65 0.59 0.66 0.62 0.76 -22.37%

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