[LAYHONG] QoQ TTM 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- 37.67%
YoY- 722.01%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 667,990 670,083 671,701 648,235 617,047 596,252 579,223 9.96%
PBT 32,420 29,702 27,864 26,769 18,435 12,572 10,381 113.50%
Tax -9,285 -8,611 -8,195 -7,012 -4,346 -3,925 -3,196 103.47%
NP 23,135 21,091 19,669 19,757 14,089 8,647 7,185 117.89%
-
NP to SH 21,896 19,630 18,605 19,189 13,938 8,554 7,157 110.60%
-
Tax Rate 28.64% 28.99% 29.41% 26.19% 23.57% 31.22% 30.79% -
Total Cost 644,855 648,992 652,032 628,478 602,958 587,605 572,038 8.30%
-
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 2,488 2,488 - -
Div Payout % - - - 12.97% 17.86% 29.09% - -
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 3.46% 3.15% 2.93% 3.05% 2.28% 1.45% 1.24% -
ROE 14.62% 14.01% 18.34% 14.58% 10.98% 7.07% 5.99% -
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 1,298.67 1,307.42 1,324.28 1,283.92 1,239.39 1,197.88 1,163.73 7.58%
EPS 42.57 38.30 36.68 38.01 28.00 17.19 14.38 106.03%
DPS 0.00 0.00 0.00 5.00 5.00 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 88.17 88.45 88.66 85.56 81.45 78.70 76.45 9.96%
EPS 2.89 2.59 2.46 2.53 1.84 1.13 0.94 111.29%
DPS 0.00 0.00 0.00 0.33 0.33 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 0.40 0.25 0.26 0.27 0.29 0.21 0.16 84.09%
P/EPS 12.22 8.49 9.24 9.00 12.68 14.31 12.66 -2.32%
EY 8.19 11.78 10.82 11.11 7.89 6.99 7.90 2.43%
DY 0.00 0.00 0.00 1.46 1.41 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 0.50 0.27 0.25 0.26 0.28 0.20 0.15 122.98%
P/EPS 15.20 9.14 9.11 8.95 12.50 13.85 12.38 14.64%
EY 6.58 10.94 10.98 11.18 8.00 7.22 8.08 -12.78%
DY 0.00 0.00 0.00 1.47 1.43 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