[LAYHONG] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 232.0%
YoY- 36.01%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 158,951 163,145 163,378 164,752 154,551 171,534 177,153 -6.97%
PBT 1,341 -11,518 5,209 11,713 4,532 5,688 10,487 -74.65%
Tax -370 -1,596 -711 -2,546 -1,267 -2,452 -3,020 -75.36%
NP 971 -13,114 4,498 9,167 3,265 3,236 7,467 -74.36%
-
NP to SH 419 -12,556 4,146 8,559 2,578 4,458 6,301 -83.61%
-
Tax Rate 27.59% - 13.65% 21.74% 27.96% 43.11% 28.80% -
Total Cost 157,980 176,259 158,880 155,585 151,286 168,298 169,686 -4.65%
-
Net Worth 255,589 20,822 154,327 149,792 140,129 101,444 131,634 55.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 255,589 20,822 154,327 149,792 140,129 101,444 131,634 55.70%
NOSH 59,857 49,577 51,439 51,436 51,252 50,722 50,488 12.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.61% -8.04% 2.75% 5.56% 2.11% 1.89% 4.22% -
ROE 0.16% -60.30% 2.69% 5.71% 1.84% 4.39% 4.79% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 265.55 329.07 317.61 320.30 301.55 338.18 350.88 -16.96%
EPS 0.70 -2.19 8.06 16.64 5.03 8.79 12.48 -85.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.27 0.42 3.0002 2.9122 2.7341 2.00 2.6072 38.98%
Adjusted Per Share Value based on latest NOSH - 51,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.00 21.56 21.59 21.77 20.42 22.67 23.41 -6.99%
EPS 0.06 -1.66 0.55 1.13 0.34 0.59 0.83 -82.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3378 0.0275 0.2039 0.1979 0.1852 0.1341 0.1739 55.74%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 8.71 9.37 6.28 5.20 3.25 3.39 3.42 -
P/RPS 3.28 2.85 1.98 1.62 1.08 1.00 0.97 125.45%
P/EPS 1,244.29 -37.00 77.92 31.25 64.61 38.57 27.40 1175.82%
EY 0.08 -2.70 1.28 3.20 1.55 2.59 3.65 -92.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 22.31 2.09 1.79 1.19 1.70 1.31 34.38%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 23/02/16 19/11/15 25/08/15 27/05/15 24/02/15 -
Price 9.75 9.16 9.09 6.47 3.50 3.34 3.40 -
P/RPS 3.67 2.78 2.86 2.02 1.16 0.99 0.97 143.00%
P/EPS 1,392.86 -36.17 112.78 38.88 69.58 38.00 27.24 1280.94%
EY 0.07 -2.76 0.89 2.57 1.44 2.63 3.67 -92.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 21.81 3.03 2.22 1.28 1.67 1.30 45.48%

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