[LAYHONG] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 7.63%
YoY- 134.72%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,032,068 1,084,895 1,067,293 1,066,612 1,065,588 960,311 944,025 6.14%
PBT 18,760 40,035 31,750 26,378 24,072 7,619 -24,157 -
Tax -1,488 -12,051 -11,594 -10,188 -8,948 -10,328 -4,490 -52.20%
NP 17,272 27,984 20,156 16,190 15,124 -2,709 -28,648 -
-
NP to SH 16,084 27,849 19,928 15,972 14,840 -4,080 -30,677 -
-
Tax Rate 7.93% 30.10% 36.52% 38.62% 37.17% 135.56% - -
Total Cost 1,014,796 1,056,911 1,047,137 1,050,422 1,050,464 963,020 972,673 2.87%
-
Net Worth 466,401 458,997 451,594 444,191 444,191 436,788 390,599 12.58%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 466,401 458,997 451,594 444,191 444,191 436,788 390,599 12.58%
NOSH 740,319 740,319 740,319 740,319 740,319 740,319 740,319 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.67% 2.58% 1.89% 1.52% 1.42% -0.28% -3.03% -
ROE 3.45% 6.07% 4.41% 3.60% 3.34% -0.93% -7.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 139.41 146.54 144.17 144.07 143.94 129.72 137.76 0.79%
EPS 2.16 3.76 2.69 2.16 2.00 -0.59 -4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.61 0.60 0.60 0.59 0.57 6.91%
Adjusted Per Share Value based on latest NOSH - 740,319
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 136.38 143.36 141.04 140.95 140.81 126.90 124.75 6.13%
EPS 2.13 3.68 2.63 2.11 1.96 -0.54 -4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6163 0.6065 0.5968 0.587 0.587 0.5772 0.5162 12.57%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.285 0.30 0.245 0.225 0.255 0.23 0.24 -
P/RPS 0.20 0.20 0.17 0.16 0.18 0.18 0.17 11.47%
P/EPS 13.12 7.97 9.10 10.43 12.72 -41.73 -5.36 -
EY 7.62 12.54 10.99 9.59 7.86 -2.40 -18.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.40 0.37 0.42 0.39 0.42 4.72%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.315 0.30 0.26 0.255 0.25 0.23 0.23 -
P/RPS 0.23 0.20 0.18 0.18 0.17 0.18 0.17 22.39%
P/EPS 14.50 7.97 9.66 11.82 12.47 -41.73 -5.14 -
EY 6.90 12.54 10.35 8.46 8.02 -2.40 -19.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.43 0.42 0.42 0.39 0.40 16.08%

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