[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 241.35%
YoY- 112.5%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 659,864 638,606 646,028 570,380 501,236 478,814 401,970 8.60%
PBT 12,748 32,490 23,378 7,270 -21,270 20,198 18,008 -5.58%
Tax -3,380 -7,626 -5,446 -3,146 5,054 -4,686 -4,940 -6.12%
NP 9,368 24,864 17,932 4,124 -16,216 15,512 13,068 -5.39%
-
NP to SH 7,920 22,274 15,692 2,130 -17,042 10,548 12,334 -7.11%
-
Tax Rate 26.51% 23.47% 23.30% 43.27% - 23.20% 27.43% -
Total Cost 650,496 613,742 628,096 566,256 517,452 463,302 388,902 8.94%
-
Net Worth 260,194 149,461 126,984 113,352 123,330 125,606 96,304 17.99%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 4,978 - 4,977 - - -
Div Payout % - - 31.73% - 0.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 260,194 149,461 126,984 113,352 123,330 125,606 96,304 17.99%
NOSH 60,091 51,322 49,784 49,766 49,772 48,969 46,613 4.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.42% 3.89% 2.78% 0.72% -3.24% 3.24% 3.25% -
ROE 3.04% 14.90% 12.36% 1.88% -13.82% 8.40% 12.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,098.11 1,244.30 1,297.66 1,146.12 1,007.06 977.78 862.34 4.10%
EPS 13.18 43.40 31.52 4.28 -34.24 21.54 26.46 -10.95%
DPS 0.00 0.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 4.33 2.9122 2.5507 2.2777 2.4779 2.565 2.066 13.11%
Adjusted Per Share Value based on latest NOSH - 49,672
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.20 84.39 85.37 75.37 66.24 63.27 53.12 8.60%
EPS 1.05 2.94 2.07 0.28 -2.25 1.39 1.63 -7.06%
DPS 0.00 0.00 0.66 0.00 0.66 0.00 0.00 -
NAPS 0.3438 0.1975 0.1678 0.1498 0.163 0.166 0.1273 17.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 10.54 5.20 3.55 1.20 1.45 1.75 1.80 -
P/RPS 0.96 0.42 0.27 0.10 0.14 0.18 0.21 28.79%
P/EPS 79.97 11.98 11.26 28.04 -4.23 8.12 6.80 50.74%
EY 1.25 8.35 8.88 3.57 -23.61 12.31 14.70 -33.66%
DY 0.00 0.00 2.82 0.00 6.90 0.00 0.00 -
P/NAPS 2.43 1.79 1.39 0.53 0.59 0.68 0.87 18.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 22/11/10 -
Price 0.80 6.47 3.50 1.46 1.42 1.87 1.80 -
P/RPS 0.07 0.52 0.27 0.13 0.14 0.19 0.21 -16.71%
P/EPS 6.07 14.91 11.10 34.11 -4.15 8.68 6.80 -1.87%
EY 16.48 6.71 9.01 2.93 -24.11 11.52 14.70 1.92%
DY 0.00 0.00 2.86 0.00 7.04 0.00 0.00 -
P/NAPS 0.18 2.22 1.37 0.64 0.57 0.73 0.87 -23.07%

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