[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -1.37%
YoY- 159.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 643,574 638,606 618,204 671,701 666,889 646,028 624,676 2.00%
PBT 28,605 32,490 18,128 27,864 29,568 23,378 10,776 91.37%
Tax -6,032 -7,626 -5,068 -8,195 -7,657 -5,446 -3,404 46.28%
NP 22,573 24,864 13,060 19,669 21,910 17,932 7,372 110.43%
-
NP to SH 20,377 22,274 10,312 18,605 18,862 15,692 6,212 120.29%
-
Tax Rate 21.09% 23.47% 27.96% 29.41% 25.90% 23.30% 31.59% -
Total Cost 621,001 613,742 605,144 652,032 644,978 628,096 617,304 0.39%
-
Net Worth 157,513 149,461 140,129 135,094 130,424 126,984 121,059 19.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,334 4,978 9,955 -
Div Payout % - - - - 17.68% 31.73% 160.26% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 157,513 149,461 140,129 135,094 130,424 126,984 121,059 19.12%
NOSH 52,500 51,322 51,252 50,196 50,024 49,784 49,775 3.60%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.51% 3.89% 2.11% 2.93% 3.29% 2.78% 1.18% -
ROE 12.94% 14.90% 7.36% 13.77% 14.46% 12.36% 5.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,225.84 1,244.30 1,206.19 1,338.14 1,333.12 1,297.66 1,254.98 -1.54%
EPS 38.81 43.40 20.12 37.07 37.71 31.52 12.48 112.61%
DPS 0.00 0.00 0.00 0.00 6.67 10.00 20.00 -
NAPS 3.0002 2.9122 2.7341 2.6913 2.6072 2.5507 2.4321 14.97%
Adjusted Per Share Value based on latest NOSH - 50,722
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.05 84.39 81.69 88.76 88.13 85.37 82.55 2.00%
EPS 2.69 2.94 1.36 2.46 2.49 2.07 0.82 120.30%
DPS 0.00 0.00 0.00 0.00 0.44 0.66 1.32 -
NAPS 0.2081 0.1975 0.1852 0.1785 0.1723 0.1678 0.16 19.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.28 5.20 3.25 3.39 3.42 3.55 2.46 -
P/RPS 0.51 0.42 0.27 0.25 0.26 0.27 0.20 86.33%
P/EPS 16.18 11.98 16.15 9.15 9.07 11.26 19.71 -12.29%
EY 6.18 8.35 6.19 10.93 11.03 8.88 5.07 14.06%
DY 0.00 0.00 0.00 0.00 1.95 2.82 8.13 -
P/NAPS 2.09 1.79 1.19 1.26 1.31 1.39 1.01 62.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 -
Price 9.09 6.47 3.50 3.34 3.40 3.50 2.38 -
P/RPS 0.74 0.52 0.29 0.25 0.26 0.27 0.19 146.93%
P/EPS 23.42 14.91 17.40 9.01 9.02 11.10 19.07 14.63%
EY 4.27 6.71 5.75 11.10 11.09 9.01 5.24 -12.72%
DY 0.00 0.00 0.00 0.00 1.96 2.86 8.40 -
P/NAPS 3.03 2.22 1.28 1.24 1.30 1.37 0.98 111.79%

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