[LAYHONG] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -22.22%
YoY- 955.13%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 224,623 228,189 204,555 183,035 174,349 171,680 170,981 19.97%
PBT 15,467 13,880 15,679 8,201 7,710 7,859 5,033 111.51%
Tax -4,499 -2,593 -3,264 -2,018 -3,096 2,249 -1,320 126.64%
NP 10,968 11,287 12,415 6,183 4,614 10,108 3,713 106.01%
-
NP to SH 10,993 10,111 12,172 4,421 5,684 8,612 3,541 112.95%
-
Tax Rate 29.09% 18.68% 20.82% 24.61% 40.16% -28.62% 26.23% -
Total Cost 213,655 216,902 192,140 176,852 169,735 161,572 167,268 17.74%
-
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 262,094 13.97%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 318,869 298,287 292,199 280,025 273,937 267,778 262,094 13.97%
NOSH 629,647 608,750 608,750 608,750 608,750 608,750 60,529 377.20%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.88% 4.95% 6.07% 3.38% 2.65% 5.89% 2.17% -
ROE 3.45% 3.39% 4.17% 1.58% 2.07% 3.22% 1.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 35.93 37.48 33.60 30.07 28.64 28.21 282.47 -74.73%
EPS 1.76 1.66 2.00 0.73 0.93 1.42 5.85 -55.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.48 0.46 0.45 0.44 4.33 -76.00%
Adjusted Per Share Value based on latest NOSH - 608,750
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 29.70 30.17 27.05 24.20 23.05 22.70 22.61 19.96%
EPS 1.45 1.34 1.61 0.58 0.75 1.14 0.47 112.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4216 0.3944 0.3863 0.3702 0.3622 0.3541 0.3465 13.98%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.96 1.00 1.02 0.915 0.905 0.81 10.54 -
P/RPS 2.67 2.67 3.04 3.04 3.16 2.87 3.73 -19.99%
P/EPS 54.60 60.21 51.01 125.99 96.92 57.24 180.17 -54.91%
EY 1.83 1.66 1.96 0.79 1.03 1.75 0.56 120.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.04 2.13 1.99 2.01 1.84 2.43 -15.73%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.95 0.965 0.995 0.98 0.94 0.90 0.80 -
P/RPS 2.64 2.57 2.96 3.26 3.28 3.19 0.28 346.91%
P/EPS 54.03 58.10 49.76 134.94 100.67 63.60 13.68 150.07%
EY 1.85 1.72 2.01 0.74 0.99 1.57 7.31 -60.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.97 2.07 2.13 2.09 2.05 0.18 375.09%

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