[LAYHONG] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 114000.0%
YoY- 569.45%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 789,410 732,901 699,327 675,961 664,757 656,455 650,226 13.76%
PBT 45,373 39,352 28,706 21,943 2,715 65 6,745 255.11%
Tax -10,971 -6,129 -4,185 -2,537 -1,037 -3,997 -5,223 63.79%
NP 34,402 33,223 24,521 19,406 1,678 -3,932 1,522 694.90%
-
NP to SH 32,291 30,792 22,161 18,256 16 -4,450 568 1367.66%
-
Tax Rate 24.18% 15.57% 14.58% 11.56% 38.20% 6,149.23% 77.44% -
Total Cost 755,008 699,678 674,806 656,555 663,079 660,387 648,704 10.61%
-
Net Worth 298,287 292,199 280,025 273,937 267,778 242,119 239,428 15.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 298,287 292,199 280,025 273,937 267,778 242,119 239,428 15.73%
NOSH 608,750 608,750 608,750 608,750 608,587 60,529 59,857 367.42%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.36% 4.53% 3.51% 2.87% 0.25% -0.60% 0.23% -
ROE 10.83% 10.54% 7.91% 6.66% 0.01% -1.84% 0.24% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 129.68 120.39 114.88 111.04 109.23 1,084.51 1,086.30 -75.66%
EPS 5.30 5.06 3.64 3.00 0.00 -7.35 0.95 213.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.46 0.45 0.44 4.00 4.00 -75.23%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 104.38 96.90 92.46 89.38 87.89 86.80 85.97 13.76%
EPS 4.27 4.07 2.93 2.41 0.00 -0.59 0.08 1307.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3944 0.3863 0.3702 0.3622 0.3541 0.3201 0.3166 15.72%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.00 1.02 0.915 0.905 0.81 10.54 8.71 -
P/RPS 0.77 0.85 0.80 0.82 0.74 0.97 0.80 -2.50%
P/EPS 18.85 20.17 25.13 30.18 30,809.72 -143.37 917.88 -92.44%
EY 5.30 4.96 3.98 3.31 0.00 -0.70 0.11 1214.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.13 1.99 2.01 1.84 2.64 2.18 -4.31%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 14/11/17 28/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.965 0.995 0.98 0.94 0.90 0.80 9.75 -
P/RPS 0.74 0.83 0.85 0.85 0.82 0.07 0.90 -12.20%
P/EPS 18.19 19.67 26.92 31.34 34,233.02 -10.88 1,027.48 -93.15%
EY 5.50 5.08 3.71 3.19 0.00 -9.19 0.10 1335.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.07 2.13 2.09 2.05 0.20 2.44 -13.25%

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