[LAYHONG] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -79.25%
YoY- -43.69%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 897,193 887,621 875,672 839,697 836,407 829,416 799,791 7.92%
PBT 21,171 17,413 17,784 14,664 24,146 27,944 7,630 96.84%
Tax -11,041 -9,409 -9,885 -8,521 -6,305 -9,283 -4,495 81.55%
NP 10,130 8,004 7,899 6,143 17,841 18,661 3,135 117.78%
-
NP to SH 7,471 5,338 5,290 3,965 19,111 20,697 8,623 -9.07%
-
Tax Rate 52.15% 54.03% 55.58% 58.11% 26.11% 33.22% 58.91% -
Total Cost 887,063 879,617 867,773 833,554 818,566 810,755 796,656 7.39%
-
Net Worth 343,350 343,350 336,747 336,747 343,350 343,350 343,350 0.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 343,350 343,350 336,747 336,747 343,350 343,350 343,350 0.00%
NOSH 660,289 660,289 660,289 660,289 660,289 660,289 660,289 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.13% 0.90% 0.90% 0.73% 2.13% 2.25% 0.39% -
ROE 2.18% 1.55% 1.57% 1.18% 5.57% 6.03% 2.51% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 135.88 134.43 132.62 127.17 126.67 125.61 121.13 7.92%
EPS 1.13 0.81 0.80 0.60 2.89 3.13 1.31 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.52 0.52 0.52 0.00%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 118.63 117.37 115.79 111.03 110.60 109.67 105.75 7.92%
EPS 0.99 0.71 0.70 0.52 2.53 2.74 1.14 -8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.454 0.4453 0.4453 0.454 0.454 0.454 0.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.375 0.315 0.315 0.335 0.425 0.42 0.42 -
P/RPS 0.28 0.23 0.24 0.26 0.34 0.33 0.35 -13.76%
P/EPS 33.14 38.96 39.32 55.79 14.68 13.40 32.16 2.01%
EY 3.02 2.57 2.54 1.79 6.81 7.46 3.11 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.62 0.66 0.82 0.81 0.81 -7.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 29/06/20 24/02/20 25/11/19 26/08/19 -
Price 0.34 0.305 0.335 0.315 0.395 0.455 0.405 -
P/RPS 0.25 0.23 0.25 0.25 0.31 0.36 0.33 -16.82%
P/EPS 30.05 37.73 41.81 52.46 13.65 14.52 31.01 -2.06%
EY 3.33 2.65 2.39 1.91 7.33 6.89 3.22 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.66 0.62 0.76 0.88 0.78 -11.39%

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