[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -35.6%
YoY- 157.35%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,066,612 942,968 933,596 837,748 772,566 775,180 659,864 8.32%
PBT 26,378 -38,590 23,848 18,350 -30,324 47,760 12,748 12.87%
Tax -10,188 -5,908 -8,126 -6,350 7,148 -10,564 -3,380 20.17%
NP 16,190 -44,498 15,722 12,000 -23,176 37,196 9,368 9.54%
-
NP to SH 15,972 -46,000 12,700 9,954 -17,356 33,186 7,920 12.39%
-
Tax Rate 38.62% - 34.07% 34.60% - 22.12% 26.51% -
Total Cost 1,050,422 987,466 917,874 825,748 795,742 737,984 650,496 8.31%
-
Net Worth 444,191 382,967 343,350 343,350 316,460 292,199 260,194 9.31%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 444,191 382,967 343,350 343,350 316,460 292,199 260,194 9.31%
NOSH 740,319 660,289 660,289 660,289 659,589 608,750 60,091 51.94%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.52% -4.72% 1.68% 1.43% -3.00% 4.80% 1.42% -
ROE 3.60% -12.01% 3.70% 2.90% -5.48% 11.36% 3.04% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 144.07 142.81 141.39 126.88 119.62 127.34 1,098.11 -28.70%
EPS 2.16 -6.96 1.92 1.50 -2.68 5.46 13.18 -26.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.52 0.52 0.49 0.48 4.33 -28.05%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 140.95 124.61 123.37 110.70 102.09 102.44 87.20 8.32%
EPS 2.11 -6.08 1.68 1.32 -2.29 4.39 1.05 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5061 0.4537 0.4537 0.4182 0.3861 0.3438 9.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.225 0.275 0.315 0.42 0.65 1.02 10.54 -
P/RPS 0.16 0.19 0.22 0.33 0.54 0.80 0.96 -25.80%
P/EPS 10.43 -3.95 16.38 27.86 -24.19 18.71 79.97 -28.77%
EY 9.59 -25.33 6.11 3.59 -4.13 5.34 1.25 40.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.61 0.81 1.33 2.13 2.43 -26.91%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 22/11/21 23/11/20 25/11/19 26/11/18 14/11/17 28/11/16 -
Price 0.255 0.255 0.305 0.455 0.445 0.995 0.80 -
P/RPS 0.18 0.18 0.22 0.36 0.37 0.78 0.07 17.03%
P/EPS 11.82 -3.66 15.86 30.18 -16.56 18.25 6.07 11.74%
EY 8.46 -27.32 6.31 3.31 -6.04 5.48 16.48 -10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.59 0.88 0.91 2.07 0.18 15.15%

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