[LAYHONG] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 4.87%
YoY- 201718.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 839,095 856,620 840,402 789,410 732,901 699,327 675,961 15.48%
PBT 14,185 47,031 53,227 45,373 39,352 28,706 21,943 -25.21%
Tax -3,518 -10,088 -12,374 -10,971 -6,129 -4,185 -2,537 24.32%
NP 10,667 36,943 40,853 34,402 33,223 24,521 19,406 -32.87%
-
NP to SH 12,426 35,559 37,697 32,291 30,792 22,161 18,256 -22.60%
-
Tax Rate 24.80% 21.45% 23.25% 24.18% 15.57% 14.58% 11.56% -
Total Cost 828,428 819,677 799,549 755,008 699,678 674,806 656,555 16.75%
-
Net Worth 316,460 318,160 318,869 298,287 292,199 280,025 273,937 10.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,460 318,160 318,869 298,287 292,199 280,025 273,937 10.08%
NOSH 659,589 653,339 629,647 608,750 608,750 608,750 608,750 5.48%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.27% 4.31% 4.86% 4.36% 4.53% 3.51% 2.87% -
ROE 3.93% 11.18% 11.82% 10.83% 10.54% 7.91% 6.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 129.92 134.62 134.41 129.68 120.39 114.88 111.04 11.02%
EPS 1.92 5.59 6.03 5.30 5.06 3.64 3.00 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.49 0.48 0.46 0.45 5.83%
Adjusted Per Share Value based on latest NOSH - 608,750
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 110.94 113.26 111.12 104.38 96.90 92.46 89.38 15.48%
EPS 1.64 4.70 4.98 4.27 4.07 2.93 2.41 -22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4184 0.4207 0.4216 0.3944 0.3863 0.3702 0.3622 10.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.65 0.925 0.96 1.00 1.02 0.915 0.905 -
P/RPS 0.50 0.69 0.71 0.77 0.85 0.80 0.82 -28.07%
P/EPS 33.78 16.55 15.92 18.85 20.17 25.13 30.18 7.79%
EY 2.96 6.04 6.28 5.30 4.96 3.98 3.31 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.85 1.88 2.04 2.13 1.99 2.01 -24.04%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 26/02/18 14/11/17 28/08/17 29/05/17 -
Price 0.445 0.585 0.95 0.965 0.995 0.98 0.94 -
P/RPS 0.34 0.43 0.71 0.74 0.83 0.85 0.85 -45.68%
P/EPS 23.13 10.47 15.76 18.19 19.67 26.92 31.34 -18.31%
EY 4.32 9.55 6.35 5.50 5.08 3.71 3.19 22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 1.86 1.97 2.07 2.13 2.09 -42.52%

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