[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -4.41%
YoY- 244.66%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 933,596 952,776 839,697 838,917 837,748 808,876 796,825 11.10%
PBT 23,848 36,592 14,664 15,238 18,350 24,112 3,607 251.05%
Tax -8,126 -12,228 -8,521 -3,365 -6,350 -6,772 -2,534 116.99%
NP 15,722 24,364 6,143 11,873 12,000 17,340 1,073 495.86%
-
NP to SH 12,700 20,756 3,965 9,514 9,954 15,456 7,042 48.00%
-
Tax Rate 34.07% 33.42% 58.11% 22.08% 34.60% 28.09% 70.25% -
Total Cost 917,874 928,412 833,554 827,044 825,748 791,536 795,752 9.95%
-
Net Worth 343,350 336,747 336,747 343,350 343,350 343,350 336,747 1.29%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 343,350 336,747 336,747 343,350 343,350 343,350 336,747 1.29%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.68% 2.56% 0.73% 1.42% 1.43% 2.14% 0.13% -
ROE 3.70% 6.16% 1.18% 2.77% 2.90% 4.50% 2.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 141.39 144.30 127.17 127.05 126.88 122.50 120.68 11.10%
EPS 1.92 3.16 0.60 1.44 1.50 2.36 1.08 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.52 0.52 0.52 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 123.37 125.90 110.96 110.86 110.70 106.89 105.30 11.10%
EPS 1.68 2.74 0.52 1.26 1.32 2.04 0.93 48.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4537 0.445 0.445 0.4537 0.4537 0.4537 0.445 1.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.315 0.315 0.335 0.425 0.42 0.42 0.445 -
P/RPS 0.22 0.22 0.26 0.33 0.33 0.34 0.37 -29.22%
P/EPS 16.38 10.02 55.79 29.49 27.86 17.94 41.73 -46.29%
EY 6.11 9.98 1.79 3.39 3.59 5.57 2.40 86.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.66 0.82 0.81 0.81 0.87 -21.02%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 29/05/19 -
Price 0.305 0.335 0.315 0.395 0.455 0.405 0.415 -
P/RPS 0.22 0.23 0.25 0.31 0.36 0.33 0.34 -25.13%
P/EPS 15.86 10.66 52.46 27.41 30.18 17.30 38.91 -44.93%
EY 6.31 9.38 1.91 3.65 3.31 5.78 2.57 81.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.62 0.76 0.88 0.78 0.81 -18.99%

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