[LAYHONG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 217.47%
YoY- -17.74%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 387,590 183,035 675,961 501,612 329,932 158,951 645,826 -28.82%
PBT 23,880 8,201 21,943 14,233 6,374 1,341 9,936 79.32%
Tax -5,282 -2,018 -2,537 559 -1,690 -370 -6,120 -9.34%
NP 18,598 6,183 19,406 14,792 4,684 971 3,816 187.17%
-
NP to SH 16,593 4,421 18,256 12,572 3,960 419 2,727 232.92%
-
Tax Rate 22.12% 24.61% 11.56% -3.93% 26.51% 27.59% 61.59% -
Total Cost 368,992 176,852 656,555 486,820 325,248 157,980 642,010 -30.84%
-
Net Worth 292,199 280,025 273,937 267,778 260,194 255,589 22,228 456.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 292,199 280,025 273,937 267,778 260,194 255,589 22,228 456.12%
NOSH 608,750 608,750 608,750 608,750 60,091 59,857 52,923 408.80%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.80% 3.38% 2.87% 2.95% 1.42% 0.61% 0.59% -
ROE 5.68% 1.58% 6.66% 4.69% 1.52% 0.16% 12.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 63.67 30.07 111.04 82.42 549.05 265.55 1,220.29 -86.01%
EPS 2.73 0.73 3.02 2.08 6.59 0.70 0.52 201.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.44 4.33 4.27 0.42 9.30%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.22 24.19 89.33 66.29 43.60 21.00 85.34 -28.82%
EPS 2.19 0.58 2.41 1.66 0.52 0.06 0.36 232.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3861 0.37 0.362 0.3539 0.3438 0.3378 0.0294 455.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.02 0.915 0.905 0.81 10.54 8.71 9.37 -
P/RPS 1.60 3.04 0.82 0.98 1.92 3.28 0.77 62.76%
P/EPS 37.42 125.99 30.18 39.21 159.94 1,244.29 181.85 -65.11%
EY 2.67 0.79 3.31 2.55 0.63 0.08 0.55 186.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.99 2.01 1.84 2.43 2.04 22.31 -79.08%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 31/05/16 -
Price 0.995 0.98 0.94 0.90 0.80 9.75 9.16 -
P/RPS 1.56 3.26 0.85 1.09 0.15 3.67 0.75 62.87%
P/EPS 36.50 134.94 31.34 43.57 12.14 1,392.86 177.77 -65.16%
EY 2.74 0.74 3.19 2.30 8.24 0.07 0.56 187.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.13 2.09 2.05 0.18 2.28 21.81 -79.16%

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