[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -551.1%
YoY- -376.62%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 960,311 708,019 471,484 229,432 923,658 686,684 466,798 61.82%
PBT 7,619 -18,118 -19,295 -12,435 9,697 17,936 11,924 -25.83%
Tax -10,328 -3,368 -2,954 -1,193 -4,456 -5,044 -4,063 86.36%
NP -2,709 -21,486 -22,249 -13,628 5,241 12,892 7,861 -
-
NP to SH -4,080 -23,008 -23,000 -14,354 3,182 10,642 6,350 -
-
Tax Rate 135.56% - - - 45.95% 28.12% 34.07% -
Total Cost 963,020 729,505 493,733 243,060 918,417 673,792 458,937 63.97%
-
Net Worth 436,788 390,599 382,967 389,570 402,776 343,350 343,350 17.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 436,788 390,599 382,967 389,570 402,776 343,350 343,350 17.42%
NOSH 740,319 740,319 660,289 660,289 660,289 660,289 660,289 7.93%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -0.28% -3.03% -4.72% -5.94% 0.57% 1.88% 1.68% -
ROE -0.93% -5.89% -6.01% -3.68% 0.79% 3.10% 1.85% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 129.72 103.32 71.41 34.75 139.89 104.00 70.70 49.92%
EPS -0.59 -3.44 -3.48 -2.17 0.48 1.61 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.58 0.59 0.61 0.52 0.52 8.79%
Adjusted Per Share Value based on latest NOSH - 660,289
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 126.90 93.56 62.30 30.32 122.06 90.74 61.69 61.81%
EPS -0.54 -3.04 -3.04 -1.90 0.42 1.41 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5772 0.5162 0.5061 0.5148 0.5322 0.4537 0.4537 17.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.23 0.24 0.275 0.31 0.335 0.375 0.315 -
P/RPS 0.18 0.23 0.39 0.89 0.24 0.36 0.45 -45.74%
P/EPS -41.73 -7.15 -7.89 -14.26 69.52 23.27 32.75 -
EY -2.40 -13.99 -12.67 -7.01 1.44 4.30 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.53 0.55 0.72 0.61 -25.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 22/11/21 30/08/21 24/05/21 22/02/21 23/11/20 -
Price 0.23 0.23 0.255 0.305 0.33 0.34 0.305 -
P/RPS 0.18 0.22 0.36 0.88 0.24 0.33 0.43 -44.07%
P/EPS -41.73 -6.85 -7.32 -14.03 68.48 21.10 31.71 -
EY -2.40 -14.60 -13.66 -7.13 1.46 4.74 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.44 0.52 0.54 0.65 0.59 -24.13%

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