[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 7.29%
YoY- 112.41%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 772,566 797,012 840,402 821,038 775,180 732,140 675,961 9.30%
PBT -30,324 8,020 53,227 50,346 47,760 32,804 21,943 -
Tax 7,148 1,072 -12,374 -10,500 -10,564 -8,072 -2,537 -
NP -23,176 9,092 40,853 39,846 37,196 24,732 19,406 -
-
NP to SH -17,356 9,132 37,697 35,605 33,186 17,684 18,256 -
-
Tax Rate - -13.37% 23.25% 20.86% 22.12% 24.61% 11.56% -
Total Cost 795,742 787,920 799,549 781,192 737,984 707,408 656,555 13.66%
-
Net Worth 316,460 318,160 318,869 298,287 292,199 280,025 273,937 10.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,460 318,160 318,869 298,287 292,199 280,025 273,937 10.08%
NOSH 659,589 653,339 629,647 608,750 608,750 608,750 608,750 5.48%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.00% 1.14% 4.86% 4.85% 4.80% 3.38% 2.87% -
ROE -5.48% 2.87% 11.82% 11.94% 11.36% 6.32% 6.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 119.62 125.25 134.41 134.87 127.34 120.27 111.04 5.08%
EPS -2.68 1.44 6.15 5.85 5.46 2.92 3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.49 0.48 0.46 0.45 5.83%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 101.97 105.20 110.93 108.37 102.32 96.64 89.22 9.30%
EPS -2.29 1.21 4.98 4.70 4.38 2.33 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.4199 0.4209 0.3937 0.3857 0.3696 0.3616 10.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.65 0.925 0.96 1.00 1.02 0.915 0.905 -
P/RPS 0.54 0.74 0.71 0.74 0.80 0.76 0.82 -24.28%
P/EPS -24.19 64.45 15.92 17.10 18.71 31.50 30.18 -
EY -4.13 1.55 6.28 5.85 5.34 3.17 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.85 1.88 2.04 2.13 1.99 2.01 -24.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 -
Price 0.445 0.585 0.95 0.965 0.995 0.98 0.94 -
P/RPS 0.37 0.47 0.71 0.72 0.78 0.81 0.85 -42.53%
P/EPS -16.56 40.76 15.76 16.50 18.25 33.74 31.34 -
EY -6.04 2.45 6.35 6.06 5.48 2.96 3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 1.86 1.97 2.07 2.13 2.09 -42.52%

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