[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 8.91%
YoY- 569.45%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 821,038 775,180 732,140 675,961 668,816 659,864 635,804 18.52%
PBT 50,346 47,760 32,804 21,943 18,977 12,748 5,364 343.14%
Tax -10,500 -10,564 -8,072 -2,537 745 -3,380 -1,480 267.90%
NP 39,846 37,196 24,732 19,406 19,722 9,368 3,884 370.14%
-
NP to SH 35,605 33,186 17,684 18,256 16,762 7,920 1,676 662.79%
-
Tax Rate 20.86% 22.12% 24.61% 11.56% -3.93% 26.51% 27.59% -
Total Cost 781,192 737,984 707,408 656,555 649,093 650,496 631,920 15.14%
-
Net Worth 298,287 292,199 280,025 273,937 267,778 260,194 255,589 10.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 298,287 292,199 280,025 273,937 267,778 260,194 255,589 10.81%
NOSH 608,750 608,750 608,750 608,750 608,750 60,091 59,857 367.42%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.85% 4.80% 3.38% 2.87% 2.95% 1.42% 0.61% -
ROE 11.94% 11.36% 6.32% 6.66% 6.26% 3.04% 0.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 134.87 127.34 120.27 111.04 109.90 1,098.11 1,062.20 -74.64%
EPS 5.85 5.46 2.92 3.02 2.77 13.18 2.80 63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.46 0.45 0.44 4.33 4.27 -76.29%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 108.37 102.32 96.64 89.22 88.28 87.10 83.92 18.52%
EPS 4.70 4.38 2.33 2.41 2.21 1.05 0.22 665.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3937 0.3857 0.3696 0.3616 0.3534 0.3434 0.3374 10.80%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.00 1.02 0.915 0.905 0.81 10.54 8.71 -
P/RPS 0.74 0.80 0.76 0.82 0.74 0.96 0.82 -6.59%
P/EPS 17.10 18.71 31.50 30.18 29.41 79.97 311.07 -85.46%
EY 5.85 5.34 3.17 3.31 3.40 1.25 0.32 590.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.13 1.99 2.01 1.84 2.43 2.04 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.965 0.995 0.98 0.94 0.90 0.80 9.75 -
P/RPS 0.72 0.78 0.81 0.85 0.82 0.07 0.92 -15.03%
P/EPS 16.50 18.25 33.74 31.34 32.68 6.07 348.21 -86.83%
EY 6.06 5.48 2.96 3.19 3.06 16.48 0.29 654.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 2.13 2.09 2.05 0.18 2.28 -9.25%

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