[LAYHONG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 80.31%
YoY- 568.89%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 319,303 154,551 671,701 500,167 323,014 156,169 579,223 -32.74%
PBT 16,245 4,532 27,864 22,176 11,689 2,694 10,381 34.75%
Tax -3,813 -1,267 -8,195 -5,743 -2,723 -851 -3,196 12.47%
NP 12,432 3,265 19,669 16,433 8,966 1,843 7,185 44.07%
-
NP to SH 11,137 2,578 18,605 14,147 7,846 1,553 7,157 34.24%
-
Tax Rate 23.47% 27.96% 29.41% 25.90% 23.30% 31.59% 30.79% -
Total Cost 306,871 151,286 652,032 483,734 314,048 154,326 572,038 -33.95%
-
Net Worth 149,461 140,129 135,094 130,424 126,984 121,059 119,503 16.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,501 2,489 2,488 - -
Div Payout % - - - 17.68% 31.73% 160.26% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 149,461 140,129 135,094 130,424 126,984 121,059 119,503 16.06%
NOSH 51,322 51,252 50,196 50,024 49,784 49,775 49,770 2.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.89% 2.11% 2.93% 3.29% 2.78% 1.18% 1.24% -
ROE 7.45% 1.84% 13.77% 10.85% 6.18% 1.28% 5.99% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 622.15 301.55 1,338.14 999.84 648.83 313.75 1,163.79 -34.10%
EPS 21.70 5.03 37.07 28.28 15.76 3.12 14.38 31.53%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.9122 2.7341 2.6913 2.6072 2.5507 2.4321 2.4011 13.71%
Adjusted Per Share Value based on latest NOSH - 50,488
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.22 20.43 88.81 66.13 42.71 20.65 76.58 -32.73%
EPS 1.47 0.34 2.46 1.87 1.04 0.21 0.95 33.74%
DPS 0.00 0.00 0.00 0.33 0.33 0.33 0.00 -
NAPS 0.1976 0.1853 0.1786 0.1724 0.1679 0.1601 0.158 16.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.20 3.25 3.39 3.42 3.55 2.46 1.82 -
P/RPS 0.84 1.08 0.25 0.34 0.55 0.78 0.16 201.76%
P/EPS 23.96 64.61 9.15 12.09 22.53 78.85 12.66 52.94%
EY 4.17 1.55 10.93 8.27 4.44 1.27 7.90 -34.66%
DY 0.00 0.00 0.00 1.46 1.41 2.03 0.00 -
P/NAPS 1.79 1.19 1.26 1.31 1.39 1.01 0.76 76.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 25/08/15 27/05/15 24/02/15 09/10/14 25/08/14 26/05/14 -
Price 6.47 3.50 3.34 3.40 3.50 2.38 1.78 -
P/RPS 1.04 1.16 0.25 0.34 0.54 0.76 0.15 263.17%
P/EPS 29.82 69.58 9.01 12.02 22.21 76.28 12.38 79.59%
EY 3.35 1.44 11.10 8.32 4.50 1.31 8.08 -44.36%
DY 0.00 0.00 0.00 1.47 1.43 2.10 0.00 -
P/NAPS 2.22 1.28 1.24 1.30 1.37 0.98 0.74 107.86%

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