[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 116.0%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 772,566 775,180 659,864 638,606 646,028 570,380 501,236 7.47%
PBT -30,324 47,760 12,748 32,490 23,378 7,270 -21,270 6.08%
Tax 7,148 -10,564 -3,380 -7,626 -5,446 -3,146 5,054 5.94%
NP -23,176 37,196 9,368 24,864 17,932 4,124 -16,216 6.12%
-
NP to SH -17,356 33,186 7,920 22,274 15,692 2,130 -17,042 0.30%
-
Tax Rate - 22.12% 26.51% 23.47% 23.30% 43.27% - -
Total Cost 795,742 737,984 650,496 613,742 628,096 566,256 517,452 7.43%
-
Net Worth 316,460 292,199 260,194 149,461 126,984 113,352 123,330 16.99%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 4,978 - 4,977 -
Div Payout % - - - - 31.73% - 0.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,460 292,199 260,194 149,461 126,984 113,352 123,330 16.99%
NOSH 659,589 608,750 60,091 51,322 49,784 49,766 49,772 53.80%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.00% 4.80% 1.42% 3.89% 2.78% 0.72% -3.24% -
ROE -5.48% 11.36% 3.04% 14.90% 12.36% 1.88% -13.82% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 119.62 127.34 1,098.11 1,244.30 1,297.66 1,146.12 1,007.06 -29.87%
EPS -2.68 5.46 13.18 43.40 31.52 4.28 -34.24 -34.58%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 10.00 -
NAPS 0.49 0.48 4.33 2.9122 2.5507 2.2777 2.4779 -23.66%
Adjusted Per Share Value based on latest NOSH - 51,436
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 102.09 102.44 87.20 84.39 85.37 75.37 66.24 7.47%
EPS -2.29 4.39 1.05 2.94 2.07 0.28 -2.25 0.29%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.66 -
NAPS 0.4182 0.3861 0.3438 0.1975 0.1678 0.1498 0.163 16.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.65 1.02 10.54 5.20 3.55 1.20 1.45 -
P/RPS 0.54 0.80 0.96 0.42 0.27 0.10 0.14 25.21%
P/EPS -24.19 18.71 79.97 11.98 11.26 28.04 -4.23 33.70%
EY -4.13 5.34 1.25 8.35 8.88 3.57 -23.61 -25.20%
DY 0.00 0.00 0.00 0.00 2.82 0.00 6.90 -
P/NAPS 1.33 2.13 2.43 1.79 1.39 0.53 0.59 14.50%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 14/11/17 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 -
Price 0.445 0.995 0.80 6.47 3.50 1.46 1.42 -
P/RPS 0.37 0.78 0.07 0.52 0.27 0.13 0.14 17.57%
P/EPS -16.56 18.25 6.07 14.91 11.10 34.11 -4.15 25.92%
EY -6.04 5.48 16.48 6.71 9.01 2.93 -24.11 -20.59%
DY 0.00 0.00 0.00 0.00 2.86 0.00 7.04 -
P/NAPS 0.91 2.07 0.18 2.22 1.37 0.64 0.57 8.10%

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