[LAYHONG] QoQ 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- 0.13%
YoY- 500.1%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 164,752 154,551 171,534 177,153 166,845 156,169 148,068 7.37%
PBT 11,713 4,532 5,688 10,487 8,995 2,694 4,593 86.55%
Tax -2,546 -1,267 -2,452 -3,020 -1,872 -851 -1,269 59.00%
NP 9,167 3,265 3,236 7,467 7,123 1,843 3,324 96.53%
-
NP to SH 8,559 2,578 4,458 6,301 6,293 1,553 5,042 42.25%
-
Tax Rate 21.74% 27.96% 43.11% 28.80% 20.81% 31.59% 27.63% -
Total Cost 155,585 151,286 168,298 169,686 159,722 154,326 144,744 4.92%
-
Net Worth 149,792 140,129 101,444 131,634 126,990 121,059 119,509 16.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 2,488 - -
Div Payout % - - - - - 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 149,792 140,129 101,444 131,634 126,990 121,059 119,509 16.23%
NOSH 51,436 51,252 50,722 50,488 49,786 49,775 49,772 2.21%
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 5.56% 2.11% 1.89% 4.22% 4.27% 1.18% 2.24% -
ROE 5.71% 1.84% 4.39% 4.79% 4.96% 1.28% 4.22% -
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 320.30 301.55 338.18 350.88 335.12 313.75 297.49 5.04%
EPS 16.64 5.03 8.79 12.48 12.64 3.12 10.13 39.17%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.9122 2.7341 2.00 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 21.75 20.40 22.64 23.38 22.02 20.61 19.54 7.39%
EPS 1.13 0.34 0.59 0.83 0.83 0.20 0.67 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.1977 0.185 0.1339 0.1737 0.1676 0.1598 0.1577 16.24%
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 1.62 1.08 1.00 0.97 1.06 0.78 0.61 91.66%
P/EPS 31.25 64.61 38.57 27.40 28.09 78.85 17.97 44.56%
EY 3.20 1.55 2.59 3.65 3.56 1.27 5.57 -30.86%
DY 0.00 0.00 0.00 0.00 0.00 2.03 0.00 -
P/NAPS 1.79 1.19 1.70 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 2.02 1.16 0.99 0.97 1.04 0.76 0.60 124.46%
P/EPS 38.88 69.58 38.00 27.24 27.69 76.28 17.57 69.73%
EY 2.57 1.44 2.63 3.67 3.61 1.31 5.69 -41.10%
DY 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 2.22 1.28 1.67 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