[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 30.87%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 923,658 686,684 466,798 238,194 839,697 629,188 418,874 69.33%
PBT 9,697 17,936 11,924 9,148 14,664 11,429 9,175 3.75%
Tax -4,456 -5,044 -4,063 -3,057 -8,521 -2,524 -3,175 25.32%
NP 5,241 12,892 7,861 6,091 6,143 8,905 6,000 -8.61%
-
NP to SH 3,182 10,642 6,350 5,189 3,965 7,136 4,977 -25.76%
-
Tax Rate 45.95% 28.12% 34.07% 33.42% 58.11% 22.08% 34.60% -
Total Cost 918,417 673,792 458,937 232,103 833,554 620,283 412,874 70.32%
-
Net Worth 402,776 343,350 343,350 336,747 336,747 343,350 343,350 11.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 402,776 343,350 343,350 336,747 336,747 343,350 343,350 11.21%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 0.57% 1.88% 1.68% 2.56% 0.73% 1.42% 1.43% -
ROE 0.79% 3.10% 1.85% 1.54% 1.18% 2.08% 1.45% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 139.89 104.00 70.70 36.07 127.17 95.29 63.44 69.33%
EPS 0.48 1.61 0.96 0.79 0.60 1.08 0.75 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.52 0.52 0.51 0.51 0.52 0.52 11.21%
Adjusted Per Share Value based on latest NOSH - 660,289
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 121.92 90.64 61.61 31.44 110.83 83.05 55.29 69.33%
EPS 0.42 1.40 0.84 0.68 0.52 0.94 0.66 -25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5316 0.4532 0.4532 0.4445 0.4445 0.4532 0.4532 11.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.335 0.375 0.315 0.315 0.335 0.425 0.42 -
P/RPS 0.24 0.36 0.45 0.87 0.26 0.45 0.66 -49.02%
P/EPS 69.52 23.27 32.75 40.08 55.79 39.32 55.72 15.87%
EY 1.44 4.30 3.05 2.49 1.79 2.54 1.79 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.61 0.62 0.66 0.82 0.81 -22.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 23/11/20 24/08/20 29/06/20 24/02/20 25/11/19 -
Price 0.33 0.34 0.305 0.335 0.315 0.395 0.455 -
P/RPS 0.24 0.33 0.43 0.93 0.25 0.41 0.72 -51.89%
P/EPS 68.48 21.10 31.71 42.63 52.46 36.55 60.36 8.77%
EY 1.46 4.74 3.15 2.35 1.91 2.74 1.66 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.59 0.66 0.62 0.76 0.88 -27.76%

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