[LAYHONG] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 39.96%
YoY- -60.91%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 928,344 914,896 923,658 897,193 887,621 875,672 839,697 6.91%
PBT -21,522 -11,886 9,697 21,171 17,413 17,784 14,664 -
Tax -3,347 -2,592 -4,456 -11,041 -9,409 -9,885 -8,521 -46.33%
NP -24,869 -14,478 5,241 10,130 8,004 7,899 6,143 -
-
NP to SH -26,168 -16,361 3,182 7,471 5,338 5,290 3,965 -
-
Tax Rate - - 45.95% 52.15% 54.03% 55.58% 58.11% -
Total Cost 953,213 929,374 918,417 887,063 879,617 867,773 833,554 9.34%
-
Net Worth 382,967 389,570 402,776 343,350 343,350 336,747 336,747 8.94%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 382,967 389,570 402,776 343,350 343,350 336,747 336,747 8.94%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -2.68% -1.58% 0.57% 1.13% 0.90% 0.90% 0.73% -
ROE -6.83% -4.20% 0.79% 2.18% 1.55% 1.57% 1.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 140.60 138.56 139.89 135.88 134.43 132.62 127.17 6.91%
EPS -3.96 -2.48 0.48 1.13 0.81 0.80 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.61 0.52 0.52 0.51 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 122.68 120.90 122.06 118.56 117.29 115.72 110.96 6.91%
EPS -3.46 -2.16 0.42 0.99 0.71 0.70 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5061 0.5148 0.5322 0.4537 0.4537 0.445 0.445 8.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.275 0.31 0.335 0.375 0.315 0.315 0.335 -
P/RPS 0.20 0.22 0.24 0.28 0.23 0.24 0.26 -16.03%
P/EPS -6.94 -12.51 69.52 33.14 38.96 39.32 55.79 -
EY -14.41 -7.99 1.44 3.02 2.57 2.54 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.55 0.72 0.61 0.62 0.66 -20.23%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 30/08/21 24/05/21 22/02/21 23/11/20 24/08/20 29/06/20 -
Price 0.255 0.305 0.33 0.34 0.305 0.335 0.315 -
P/RPS 0.18 0.22 0.24 0.25 0.23 0.25 0.25 -19.65%
P/EPS -6.43 -12.31 68.48 30.05 37.73 41.81 52.46 -
EY -15.54 -8.12 1.46 3.33 2.65 2.39 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.54 0.65 0.59 0.66 0.62 -20.42%

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