[LAYHONG] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -7.66%
YoY- 215.36%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 887,621 875,672 839,697 836,407 829,416 799,791 796,825 7.43%
PBT 17,413 17,784 14,664 24,146 27,944 7,630 3,607 184.82%
Tax -9,409 -9,885 -8,521 -6,305 -9,283 -4,495 -2,534 139.21%
NP 8,004 7,899 6,143 17,841 18,661 3,135 1,073 280.37%
-
NP to SH 5,338 5,290 3,965 19,111 20,697 8,623 7,042 -16.82%
-
Tax Rate 54.03% 55.58% 58.11% 26.11% 33.22% 58.91% 70.25% -
Total Cost 879,617 867,773 833,554 818,566 810,755 796,656 795,752 6.88%
-
Net Worth 343,350 336,747 336,747 343,350 343,350 343,350 336,747 1.29%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 343,350 336,747 336,747 343,350 343,350 343,350 336,747 1.29%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.90% 0.90% 0.73% 2.13% 2.25% 0.39% 0.13% -
ROE 1.55% 1.57% 1.18% 5.57% 6.03% 2.51% 2.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 134.43 132.62 127.17 126.67 125.61 121.13 120.68 7.43%
EPS 0.81 0.80 0.60 2.89 3.13 1.31 1.07 -16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.52 0.52 0.52 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 117.16 115.58 110.83 110.40 109.48 105.57 105.18 7.43%
EPS 0.70 0.70 0.52 2.52 2.73 1.14 0.93 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4532 0.4445 0.4445 0.4532 0.4532 0.4532 0.4445 1.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.315 0.315 0.335 0.425 0.42 0.42 0.445 -
P/RPS 0.23 0.24 0.26 0.34 0.33 0.35 0.37 -27.10%
P/EPS 38.96 39.32 55.79 14.68 13.40 32.16 41.73 -4.46%
EY 2.57 2.54 1.79 6.81 7.46 3.11 2.40 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.66 0.82 0.81 0.81 0.87 -21.02%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 29/05/19 -
Price 0.305 0.335 0.315 0.395 0.455 0.405 0.415 -
P/RPS 0.23 0.25 0.25 0.31 0.36 0.33 0.34 -22.88%
P/EPS 37.73 41.81 52.46 13.65 14.52 31.01 38.91 -2.02%
EY 2.65 2.39 1.91 7.33 6.89 3.22 2.57 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.62 0.76 0.88 0.78 0.81 -18.99%

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