[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -42.25%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,095,296 1,032,068 1,065,588 917,728 952,776 808,876 797,012 5.43%
PBT 62,348 18,760 24,072 -49,740 36,592 24,112 8,020 40.70%
Tax -7,340 -1,488 -8,948 -4,772 -12,228 -6,772 1,072 -
NP 55,008 17,272 15,124 -54,512 24,364 17,340 9,092 34.95%
-
NP to SH 53,556 16,084 14,840 -57,416 20,756 15,456 9,132 34.25%
-
Tax Rate 11.77% 7.93% 37.17% - 33.42% 28.09% -13.37% -
Total Cost 1,040,288 1,014,796 1,050,464 972,240 928,412 791,536 787,920 4.73%
-
Net Worth 577,794 466,401 444,191 389,570 336,747 343,350 318,160 10.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 577,794 466,401 444,191 389,570 336,747 343,350 318,160 10.44%
NOSH 755,166 740,319 740,319 660,289 660,289 660,289 653,339 2.44%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.02% 1.67% 1.42% -5.94% 2.56% 2.14% 1.14% -
ROE 9.27% 3.45% 3.34% -14.74% 6.16% 4.50% 2.87% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 145.96 139.41 143.94 138.99 144.30 122.50 125.25 2.58%
EPS 7.12 2.16 2.00 -8.68 3.16 2.36 1.44 30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.63 0.60 0.59 0.51 0.52 0.50 7.45%
Adjusted Per Share Value based on latest NOSH - 740,319
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 144.74 136.38 140.81 121.27 125.90 106.89 105.32 5.43%
EPS 7.08 2.13 1.96 -7.59 2.74 2.04 1.21 34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7635 0.6163 0.587 0.5148 0.445 0.4537 0.4204 10.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.385 0.285 0.255 0.31 0.315 0.42 0.925 -
P/RPS 0.26 0.20 0.18 0.22 0.22 0.34 0.74 -15.98%
P/EPS 5.39 13.12 12.72 -3.57 10.02 17.94 64.45 -33.84%
EY 18.54 7.62 7.86 -28.05 9.98 5.57 1.55 51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.42 0.53 0.62 0.81 1.85 -19.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 29/08/22 30/08/21 24/08/20 26/08/19 27/08/18 -
Price 0.365 0.315 0.25 0.305 0.335 0.405 0.585 -
P/RPS 0.25 0.23 0.17 0.22 0.23 0.33 0.47 -9.97%
P/EPS 5.11 14.50 12.47 -3.51 10.66 17.30 40.76 -29.23%
EY 19.55 6.90 8.02 -28.51 9.38 5.78 2.45 41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.42 0.52 0.66 0.78 1.17 -14.08%

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