[LAYHONG] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -9.84%
YoY- 2.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 656,455 650,226 645,826 654,215 667,990 670,083 671,701 -1.51%
PBT 65 6,745 9,936 27,142 32,420 29,702 27,864 -98.22%
Tax -3,997 -5,223 -6,120 -6,976 -9,285 -8,611 -8,195 -37.95%
NP -3,932 1,522 3,816 20,166 23,135 21,091 19,669 -
-
NP to SH -4,450 568 2,727 19,741 21,896 19,630 18,605 -
-
Tax Rate 6,149.23% 77.44% 61.59% 25.70% 28.64% 28.99% 29.41% -
Total Cost 660,387 648,704 642,010 634,049 644,855 648,992 652,032 0.85%
-
Net Worth 242,119 239,428 20,822 154,317 149,792 140,129 101,444 78.31%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 242,119 239,428 20,822 154,317 149,792 140,129 101,444 78.31%
NOSH 60,529 59,857 49,577 51,439 51,436 51,252 50,722 12.47%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.60% 0.23% 0.59% 3.08% 3.46% 3.15% 2.93% -
ROE -1.84% 0.24% 13.10% 12.79% 14.62% 14.01% 18.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,084.51 1,086.30 1,302.65 1,271.82 1,298.67 1,307.42 1,324.28 -12.43%
EPS -7.35 0.95 5.50 38.38 42.57 38.30 36.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 0.42 3.00 2.9122 2.7341 2.00 58.53%
Adjusted Per Share Value based on latest NOSH - 51,439
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 86.75 85.92 85.34 86.45 88.27 88.55 88.76 -1.51%
EPS -0.59 0.08 0.36 2.61 2.89 2.59 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3199 0.3164 0.0275 0.2039 0.1979 0.1852 0.1341 78.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 10.54 8.71 9.37 6.28 5.20 3.25 3.39 -
P/RPS 0.97 0.80 0.72 0.49 0.40 0.25 0.26 139.97%
P/EPS -143.37 917.88 170.35 16.36 12.22 8.49 9.24 -
EY -0.70 0.11 0.59 6.11 8.19 11.78 10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.18 22.31 2.09 1.79 1.19 1.70 33.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 31/05/16 23/02/16 19/11/15 25/08/15 27/05/15 -
Price 0.80 9.75 9.16 9.09 6.47 3.50 3.34 -
P/RPS 0.07 0.90 0.70 0.71 0.50 0.27 0.25 -57.10%
P/EPS -10.88 1,027.48 166.53 23.69 15.20 9.14 9.11 -
EY -9.19 0.10 0.60 4.22 6.58 10.94 10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 2.44 21.81 3.03 2.22 1.28 1.67 -75.60%

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