[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -70.1%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 708,019 471,484 229,432 923,658 686,684 466,798 238,194 106.32%
PBT -18,118 -19,295 -12,435 9,697 17,936 11,924 9,148 -
Tax -3,368 -2,954 -1,193 -4,456 -5,044 -4,063 -3,057 6.65%
NP -21,486 -22,249 -13,628 5,241 12,892 7,861 6,091 -
-
NP to SH -23,008 -23,000 -14,354 3,182 10,642 6,350 5,189 -
-
Tax Rate - - - 45.95% 28.12% 34.07% 33.42% -
Total Cost 729,505 493,733 243,060 918,417 673,792 458,937 232,103 114.12%
-
Net Worth 390,599 382,967 389,570 402,776 343,350 343,350 336,747 10.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 390,599 382,967 389,570 402,776 343,350 343,350 336,747 10.36%
NOSH 740,319 660,289 660,289 660,289 660,289 660,289 660,289 7.90%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.03% -4.72% -5.94% 0.57% 1.88% 1.68% 2.56% -
ROE -5.89% -6.01% -3.68% 0.79% 3.10% 1.85% 1.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 103.32 71.41 34.75 139.89 104.00 70.70 36.07 101.30%
EPS -3.44 -3.48 -2.17 0.48 1.61 0.96 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.59 0.61 0.52 0.52 0.51 7.67%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 93.61 62.34 30.34 122.13 90.79 61.72 31.49 106.33%
EPS -3.04 -3.04 -1.90 0.42 1.41 0.84 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5164 0.5064 0.5151 0.5325 0.454 0.454 0.4452 10.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.24 0.275 0.31 0.335 0.375 0.315 0.315 -
P/RPS 0.23 0.39 0.89 0.24 0.36 0.45 0.87 -58.70%
P/EPS -7.15 -7.89 -14.26 69.52 23.27 32.75 40.08 -
EY -13.99 -12.67 -7.01 1.44 4.30 3.05 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.55 0.72 0.61 0.62 -22.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 30/08/21 24/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.23 0.255 0.305 0.33 0.34 0.305 0.335 -
P/RPS 0.22 0.36 0.88 0.24 0.33 0.43 0.93 -61.64%
P/EPS -6.85 -7.32 -14.03 68.48 21.10 31.71 42.63 -
EY -14.60 -13.66 -7.13 1.46 4.74 3.15 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.52 0.54 0.65 0.59 0.66 -28.31%

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