[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -75.78%
YoY- 955.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 840,402 615,779 387,590 183,035 675,961 501,612 329,932 86.61%
PBT 53,227 37,760 23,880 8,201 21,943 14,233 6,374 312.13%
Tax -12,374 -7,875 -5,282 -2,018 -2,537 559 -1,690 277.52%
NP 40,853 29,885 18,598 6,183 19,406 14,792 4,684 324.27%
-
NP to SH 37,697 26,704 16,593 4,421 18,256 12,572 3,960 349.78%
-
Tax Rate 23.25% 20.86% 22.12% 24.61% 11.56% -3.93% 26.51% -
Total Cost 799,549 585,894 368,992 176,852 656,555 486,820 325,248 82.24%
-
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 260,194 14.53%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 260,194 14.53%
NOSH 629,647 608,750 608,750 608,750 608,750 608,750 60,091 379.52%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.86% 4.85% 4.80% 3.38% 2.87% 2.95% 1.42% -
ROE 11.82% 8.95% 5.68% 1.58% 6.66% 4.69% 1.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 134.41 101.15 63.67 30.07 111.04 82.42 549.05 -60.90%
EPS 6.15 4.39 2.73 0.73 3.02 2.08 6.59 -4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.46 0.45 0.44 4.33 -76.00%
Adjusted Per Share Value based on latest NOSH - 608,750
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 111.06 81.37 51.22 24.19 89.33 66.29 43.60 86.62%
EPS 4.98 3.53 2.19 0.58 2.41 1.66 0.52 351.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.3942 0.3861 0.37 0.362 0.3539 0.3438 14.54%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.96 1.00 1.02 0.915 0.905 0.81 10.54 -
P/RPS 0.71 0.99 1.60 3.04 0.82 0.98 1.92 -48.51%
P/EPS 15.92 22.80 37.42 125.99 30.18 39.21 159.94 -78.55%
EY 6.28 4.39 2.67 0.79 3.31 2.55 0.63 363.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.04 2.13 1.99 2.01 1.84 2.43 -15.73%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.95 0.965 0.995 0.98 0.94 0.90 0.80 -
P/RPS 0.71 0.95 1.56 3.26 0.85 1.09 0.15 182.17%
P/EPS 15.76 22.00 36.50 134.94 31.34 43.57 12.14 19.02%
EY 6.35 4.55 2.74 0.74 3.19 2.30 8.24 -15.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.97 2.07 2.13 2.09 2.05 0.18 375.09%

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