[LAYHONG] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 38.95%
YoY- 791.96%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 856,620 840,402 789,410 732,901 699,327 675,961 664,757 18.47%
PBT 47,031 53,227 45,373 39,352 28,706 21,943 2,715 572.99%
Tax -10,088 -12,374 -10,971 -6,129 -4,185 -2,537 -1,037 357.60%
NP 36,943 40,853 34,402 33,223 24,521 19,406 1,678 689.98%
-
NP to SH 35,559 37,697 32,291 30,792 22,161 18,256 16 17172.27%
-
Tax Rate 21.45% 23.25% 24.18% 15.57% 14.58% 11.56% 38.20% -
Total Cost 819,677 799,549 755,008 699,678 674,806 656,555 663,079 15.22%
-
Net Worth 318,160 318,869 298,287 292,199 280,025 273,937 267,778 12.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 318,160 318,869 298,287 292,199 280,025 273,937 267,778 12.21%
NOSH 653,339 629,647 608,750 608,750 608,750 608,750 608,587 4.85%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.31% 4.86% 4.36% 4.53% 3.51% 2.87% 0.25% -
ROE 11.18% 11.82% 10.83% 10.54% 7.91% 6.66% 0.01% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 134.62 134.41 129.68 120.39 114.88 111.04 109.23 14.99%
EPS 5.59 6.03 5.30 5.06 3.64 3.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.49 0.48 0.46 0.45 0.44 8.92%
Adjusted Per Share Value based on latest NOSH - 608,750
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 113.20 111.06 104.32 96.85 92.41 89.33 87.84 18.47%
EPS 4.70 4.98 4.27 4.07 2.93 2.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4204 0.4214 0.3942 0.3861 0.37 0.362 0.3539 12.19%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.925 0.96 1.00 1.02 0.915 0.905 0.81 -
P/RPS 0.69 0.71 0.77 0.85 0.80 0.82 0.74 -4.56%
P/EPS 16.55 15.92 18.85 20.17 25.13 30.18 30,809.72 -99.34%
EY 6.04 6.28 5.30 4.96 3.98 3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.88 2.04 2.13 1.99 2.01 1.84 0.36%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.585 0.95 0.965 0.995 0.98 0.94 0.90 -
P/RPS 0.43 0.71 0.74 0.83 0.85 0.85 0.82 -35.04%
P/EPS 10.47 15.76 18.19 19.67 26.92 31.34 34,233.02 -99.55%
EY 9.55 6.35 5.50 5.08 3.71 3.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.86 1.97 2.07 2.13 2.09 2.05 -31.26%

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