[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 5.87%
YoY- 106.49%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 786,141 772,566 797,012 840,402 821,038 775,180 732,140 4.84%
PBT -12,146 -30,324 8,020 53,227 50,346 47,760 32,804 -
Tax 1,662 7,148 1,072 -12,374 -10,500 -10,564 -8,072 -
NP -10,484 -23,176 9,092 40,853 39,846 37,196 24,732 -
-
NP to SH -6,577 -17,356 9,132 37,697 35,605 33,186 17,684 -
-
Tax Rate - - -13.37% 23.25% 20.86% 22.12% 24.61% -
Total Cost 796,625 795,742 787,920 799,549 781,192 737,984 707,408 8.21%
-
Net Worth 323,541 316,460 318,160 318,869 298,287 292,199 280,025 10.07%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 323,541 316,460 318,160 318,869 298,287 292,199 280,025 10.07%
NOSH 660,289 659,589 653,339 629,647 608,750 608,750 608,750 5.55%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.33% -3.00% 1.14% 4.86% 4.85% 4.80% 3.38% -
ROE -2.03% -5.48% 2.87% 11.82% 11.94% 11.36% 6.32% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 119.06 119.62 125.25 134.41 134.87 127.34 120.27 -0.67%
EPS -1.01 -2.68 1.44 6.15 5.85 5.46 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.51 0.49 0.48 0.46 4.28%
Adjusted Per Share Value based on latest NOSH - 629,647
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 103.76 101.97 105.20 110.93 108.37 102.32 96.64 4.83%
EPS -0.87 -2.29 1.21 4.98 4.70 4.38 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 0.4177 0.4199 0.4209 0.3937 0.3857 0.3696 10.09%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.405 0.65 0.925 0.96 1.00 1.02 0.915 -
P/RPS 0.34 0.54 0.74 0.71 0.74 0.80 0.76 -41.42%
P/EPS -40.66 -24.19 64.45 15.92 17.10 18.71 31.50 -
EY -2.46 -4.13 1.55 6.28 5.85 5.34 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.33 1.85 1.88 2.04 2.13 1.99 -44.08%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 -
Price 0.44 0.445 0.585 0.95 0.965 0.995 0.98 -
P/RPS 0.37 0.37 0.47 0.71 0.72 0.78 0.81 -40.60%
P/EPS -44.17 -16.56 40.76 15.76 16.50 18.25 33.74 -
EY -2.26 -6.04 2.45 6.35 6.06 5.48 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.17 1.86 1.97 2.07 2.13 -43.60%

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