[LAYHONG] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -57.41%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 944,993 928,344 914,896 923,658 897,193 887,621 875,672 5.19%
PBT -26,357 -21,522 -11,886 9,697 21,171 17,413 17,784 -
Tax -2,780 -3,347 -2,592 -4,456 -11,041 -9,409 -9,885 -56.97%
NP -29,137 -24,869 -14,478 5,241 10,130 8,004 7,899 -
-
NP to SH -30,468 -26,168 -16,361 3,182 7,471 5,338 5,290 -
-
Tax Rate - - - 45.95% 52.15% 54.03% 55.58% -
Total Cost 974,130 953,213 929,374 918,417 887,063 879,617 867,773 7.98%
-
Net Worth 390,599 382,967 389,570 402,776 343,350 343,350 336,747 10.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 390,599 382,967 389,570 402,776 343,350 343,350 336,747 10.36%
NOSH 740,319 660,289 660,289 660,289 660,289 660,289 660,289 7.90%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -3.08% -2.68% -1.58% 0.57% 1.13% 0.90% 0.90% -
ROE -7.80% -6.83% -4.20% 0.79% 2.18% 1.55% 1.57% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 137.90 140.60 138.56 139.89 135.88 134.43 132.62 2.62%
EPS -4.45 -3.96 -2.48 0.48 1.13 0.81 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.59 0.61 0.52 0.52 0.51 7.67%
Adjusted Per Share Value based on latest NOSH - 660,289
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 124.88 122.68 120.90 122.06 118.56 117.29 115.72 5.19%
EPS -4.03 -3.46 -2.16 0.42 0.99 0.71 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.5061 0.5148 0.5322 0.4537 0.4537 0.445 10.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.24 0.275 0.31 0.335 0.375 0.315 0.315 -
P/RPS 0.17 0.20 0.22 0.24 0.28 0.23 0.24 -20.48%
P/EPS -5.40 -6.94 -12.51 69.52 33.14 38.96 39.32 -
EY -18.53 -14.41 -7.99 1.44 3.02 2.57 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.55 0.72 0.61 0.62 -22.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 30/08/21 24/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.23 0.255 0.305 0.33 0.34 0.305 0.335 -
P/RPS 0.17 0.18 0.22 0.24 0.25 0.23 0.25 -22.61%
P/EPS -5.17 -6.43 -12.31 68.48 30.05 37.73 41.81 -
EY -19.33 -15.54 -8.12 1.46 3.33 2.65 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.52 0.54 0.65 0.59 0.66 -28.31%

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