[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -78.3%
YoY- 895.51%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 671,701 500,167 323,014 156,169 579,223 431,155 285,190 77.11%
PBT 27,864 22,176 11,689 2,694 10,381 5,788 3,635 289.25%
Tax -8,195 -5,743 -2,723 -851 -3,196 -1,927 -1,573 200.82%
NP 19,669 16,433 8,966 1,843 7,185 3,861 2,062 350.39%
-
NP to SH 18,605 14,147 7,846 1,553 7,157 2,115 1,065 574.44%
-
Tax Rate 29.41% 25.90% 23.30% 31.59% 30.79% 33.29% 43.27% -
Total Cost 652,032 483,734 314,048 154,326 572,038 427,294 283,128 74.47%
-
Net Worth 135,094 130,424 126,984 121,059 119,503 114,433 113,352 12.42%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,501 2,489 2,488 - - - -
Div Payout % - 17.68% 31.73% 160.26% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 135,094 130,424 126,984 121,059 119,503 114,433 113,352 12.42%
NOSH 50,196 50,024 49,784 49,775 49,770 49,764 49,766 0.57%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.93% 3.29% 2.78% 1.18% 1.24% 0.90% 0.72% -
ROE 13.77% 10.85% 6.18% 1.28% 5.99% 1.85% 0.94% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,338.14 999.84 648.83 313.75 1,163.79 866.39 573.06 76.09%
EPS 37.07 28.28 15.76 3.12 14.38 4.25 2.14 570.64%
DPS 0.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.6913 2.6072 2.5507 2.4321 2.4011 2.2995 2.2777 11.77%
Adjusted Per Share Value based on latest NOSH - 49,775
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 88.76 66.09 42.68 20.64 76.54 56.98 37.69 77.10%
EPS 2.46 1.87 1.04 0.21 0.95 0.28 0.14 577.06%
DPS 0.00 0.33 0.33 0.33 0.00 0.00 0.00 -
NAPS 0.1785 0.1723 0.1678 0.16 0.1579 0.1512 0.1498 12.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.39 3.42 3.55 2.46 1.82 1.40 1.20 -
P/RPS 0.25 0.34 0.55 0.78 0.16 0.16 0.21 12.33%
P/EPS 9.15 12.09 22.53 78.85 12.66 32.94 56.07 -70.17%
EY 10.93 8.27 4.44 1.27 7.90 3.04 1.78 235.69%
DY 0.00 1.46 1.41 2.03 0.00 0.00 0.00 -
P/NAPS 1.26 1.31 1.39 1.01 0.76 0.61 0.53 78.22%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 24/02/14 25/11/13 -
Price 3.34 3.40 3.50 2.38 1.78 1.50 1.46 -
P/RPS 0.25 0.34 0.54 0.76 0.15 0.17 0.25 0.00%
P/EPS 9.01 12.02 22.21 76.28 12.38 35.29 68.22 -74.09%
EY 11.10 8.32 4.50 1.31 8.08 2.83 1.47 285.36%
DY 0.00 1.47 1.43 2.10 0.00 0.00 0.00 -
P/NAPS 1.24 1.30 1.37 0.98 0.74 0.65 0.64 55.47%

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