[LAYHONG] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -17.79%
YoY- 782.57%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,053,156 1,053,622 1,076,515 1,084,895 1,052,762 1,022,133 997,276 3.69%
PBT 98,168 39,289 38,707 40,035 49,550 40,103 26,072 141.44%
Tax -20,717 -11,032 -10,186 -12,051 -15,656 -12,468 -11,372 48.99%
NP 77,451 28,257 28,521 27,984 33,894 27,635 14,700 201.87%
-
NP to SH 75,848 27,901 28,160 27,849 33,874 26,906 13,984 207.75%
-
Tax Rate 21.10% 28.08% 26.32% 30.10% 31.60% 31.09% 43.62% -
Total Cost 975,705 1,025,365 1,047,994 1,056,911 1,018,868 994,498 982,576 -0.46%
-
Net Worth 525,626 473,804 466,401 458,997 451,594 444,191 444,191 11.84%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 525,626 473,804 466,401 458,997 451,594 444,191 444,191 11.84%
NOSH 740,319 740,319 740,319 740,319 740,319 740,319 740,319 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.35% 2.68% 2.65% 2.58% 3.22% 2.70% 1.47% -
ROE 14.43% 5.89% 6.04% 6.07% 7.50% 6.06% 3.15% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 142.26 142.32 145.41 146.54 142.20 138.07 134.71 3.69%
EPS 10.25 3.77 3.80 3.76 4.58 3.63 1.89 207.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.64 0.63 0.62 0.61 0.60 0.60 11.84%
Adjusted Per Share Value based on latest NOSH - 740,319
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 139.17 139.23 142.26 143.36 139.12 135.07 131.79 3.68%
EPS 10.02 3.69 3.72 3.68 4.48 3.56 1.85 207.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6946 0.6261 0.6163 0.6065 0.5968 0.587 0.587 11.84%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.29 0.28 0.285 0.30 0.245 0.225 0.255 -
P/RPS 0.20 0.20 0.20 0.20 0.17 0.16 0.19 3.46%
P/EPS 2.83 7.43 7.49 7.97 5.35 6.19 13.50 -64.61%
EY 35.33 13.46 13.35 12.54 18.68 16.15 7.41 182.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.45 0.48 0.40 0.37 0.42 -1.58%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.42 0.335 0.315 0.30 0.26 0.255 0.25 -
P/RPS 0.30 0.24 0.22 0.20 0.18 0.18 0.19 35.48%
P/EPS 4.10 8.89 8.28 7.97 5.68 7.02 13.24 -54.13%
EY 24.39 11.25 12.08 12.54 17.60 14.25 7.56 117.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.50 0.48 0.43 0.42 0.42 25.35%

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