[LAYHONG] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -883.45%
YoY- -120.32%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 699,327 675,961 664,757 656,455 650,226 645,826 654,215 4.55%
PBT 28,706 21,943 2,715 65 6,745 9,936 27,142 3.80%
Tax -4,185 -2,537 -1,037 -3,997 -5,223 -6,120 -6,976 -28.89%
NP 24,521 19,406 1,678 -3,932 1,522 3,816 20,166 13.93%
-
NP to SH 22,161 18,256 16 -4,450 568 2,727 19,741 8.02%
-
Tax Rate 14.58% 11.56% 38.20% 6,149.23% 77.44% 61.59% 25.70% -
Total Cost 674,806 656,555 663,079 660,387 648,704 642,010 634,049 4.24%
-
Net Worth 280,025 273,937 267,778 242,119 239,428 20,822 154,317 48.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 280,025 273,937 267,778 242,119 239,428 20,822 154,317 48.82%
NOSH 608,750 608,750 608,587 60,529 59,857 49,577 51,439 420.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.51% 2.87% 0.25% -0.60% 0.23% 0.59% 3.08% -
ROE 7.91% 6.66% 0.01% -1.84% 0.24% 13.10% 12.79% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 114.88 111.04 109.23 1,084.51 1,086.30 1,302.65 1,271.82 -79.89%
EPS 3.64 3.00 0.00 -7.35 0.95 5.50 38.38 -79.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 4.00 4.00 0.42 3.00 -71.38%
Adjusted Per Share Value based on latest NOSH - 60,529
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 92.41 89.33 87.84 86.75 85.92 85.34 86.45 4.54%
EPS 2.93 2.41 0.00 -0.59 0.08 0.36 2.61 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.362 0.3539 0.3199 0.3164 0.0275 0.2039 48.82%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.915 0.905 0.81 10.54 8.71 9.37 6.28 -
P/RPS 0.80 0.82 0.74 0.97 0.80 0.72 0.49 38.69%
P/EPS 25.13 30.18 30,809.72 -143.37 917.88 170.35 16.36 33.16%
EY 3.98 3.31 0.00 -0.70 0.11 0.59 6.11 -24.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.01 1.84 2.64 2.18 22.31 2.09 -3.21%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 31/05/16 23/02/16 -
Price 0.98 0.94 0.90 0.80 9.75 9.16 9.09 -
P/RPS 0.85 0.85 0.82 0.07 0.90 0.70 0.71 12.75%
P/EPS 26.92 31.34 34,233.02 -10.88 1,027.48 166.53 23.69 8.90%
EY 3.71 3.19 0.00 -9.19 0.10 0.60 4.22 -8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.09 2.05 0.20 2.44 21.81 3.03 -20.95%

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