[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 24.77%
YoY- 164.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,004,066 1,032,068 1,084,895 1,067,293 1,066,612 1,065,588 960,311 3.01%
PBT 24,886 18,760 40,035 31,750 26,378 24,072 7,619 119.98%
Tax -8,150 -1,488 -12,051 -11,594 -10,188 -8,948 -10,328 -14.59%
NP 16,736 17,272 27,984 20,156 16,190 15,124 -2,709 -
-
NP to SH 16,076 16,084 27,849 19,928 15,972 14,840 -4,080 -
-
Tax Rate 32.75% 7.93% 30.10% 36.52% 38.62% 37.17% 135.56% -
Total Cost 987,330 1,014,796 1,056,911 1,047,137 1,050,422 1,050,464 963,020 1.67%
-
Net Worth 473,804 466,401 458,997 451,594 444,191 444,191 436,788 5.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 473,804 466,401 458,997 451,594 444,191 444,191 436,788 5.56%
NOSH 740,319 740,319 740,319 740,319 740,319 740,319 740,319 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.67% 1.67% 2.58% 1.89% 1.52% 1.42% -0.28% -
ROE 3.39% 3.45% 6.07% 4.41% 3.60% 3.34% -0.93% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 135.63 139.41 146.54 144.17 144.07 143.94 129.72 3.01%
EPS 2.18 2.16 3.76 2.69 2.16 2.00 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.62 0.61 0.60 0.60 0.59 5.56%
Adjusted Per Share Value based on latest NOSH - 740,319
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 132.76 136.46 143.44 141.12 141.03 140.89 126.97 3.01%
EPS 2.13 2.13 3.68 2.63 2.11 1.96 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 0.6167 0.6069 0.5971 0.5873 0.5873 0.5775 5.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.28 0.285 0.30 0.245 0.225 0.255 0.23 -
P/RPS 0.21 0.20 0.20 0.17 0.16 0.18 0.18 10.81%
P/EPS 12.89 13.12 7.97 9.10 10.43 12.72 -41.73 -
EY 7.76 7.62 12.54 10.99 9.59 7.86 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.48 0.40 0.37 0.42 0.39 8.36%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.335 0.315 0.30 0.26 0.255 0.25 0.23 -
P/RPS 0.25 0.23 0.20 0.18 0.18 0.17 0.18 24.45%
P/EPS 15.43 14.50 7.97 9.66 11.82 12.47 -41.73 -
EY 6.48 6.90 12.54 10.35 8.46 8.02 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.48 0.43 0.42 0.42 0.39 21.12%

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