[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 19.88%
YoY- -462.2%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,100,982 1,004,066 1,066,612 942,968 933,596 837,748 772,566 6.07%
PBT 105,144 24,886 26,378 -38,590 23,848 18,350 -30,324 -
Tax -17,064 -8,150 -10,188 -5,908 -8,126 -6,350 7,148 -
NP 88,080 16,736 16,190 -44,498 15,722 12,000 -23,176 -
-
NP to SH 86,376 16,076 15,972 -46,000 12,700 9,954 -17,356 -
-
Tax Rate 16.23% 32.75% 38.62% - 34.07% 34.60% - -
Total Cost 1,012,902 987,330 1,050,422 987,466 917,874 825,748 795,742 4.09%
-
Net Worth 602,973 473,804 444,191 382,967 343,350 343,350 316,460 11.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 602,973 473,804 444,191 382,967 343,350 343,350 316,460 11.33%
NOSH 753,717 740,319 740,319 660,289 660,289 660,289 659,589 2.24%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.00% 1.67% 1.52% -4.72% 1.68% 1.43% -3.00% -
ROE 14.33% 3.39% 3.60% -12.01% 3.70% 2.90% -5.48% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 146.07 135.63 144.07 142.81 141.39 126.88 119.62 3.38%
EPS 11.46 2.18 2.16 -6.96 1.92 1.50 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.64 0.60 0.58 0.52 0.52 0.49 8.50%
Adjusted Per Share Value based on latest NOSH - 660,289
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 145.32 132.53 140.78 124.46 123.23 110.58 101.97 6.07%
EPS 11.40 2.12 2.11 -6.07 1.68 1.31 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7959 0.6254 0.5863 0.5055 0.4532 0.4532 0.4177 11.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.405 0.28 0.225 0.275 0.315 0.42 0.65 -
P/RPS 0.28 0.21 0.16 0.19 0.22 0.33 0.54 -10.35%
P/EPS 3.53 12.89 10.43 -3.95 16.38 27.86 -24.19 -
EY 28.30 7.76 9.59 -25.33 6.11 3.59 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.37 0.47 0.61 0.81 1.33 -14.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 29/11/22 22/11/21 23/11/20 25/11/19 26/11/18 -
Price 0.375 0.335 0.255 0.255 0.305 0.455 0.445 -
P/RPS 0.26 0.25 0.18 0.18 0.22 0.36 0.37 -5.70%
P/EPS 3.27 15.43 11.82 -3.66 15.86 30.18 -16.56 -
EY 30.56 6.48 8.46 -27.32 6.31 3.31 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.42 0.44 0.59 0.88 0.91 -10.41%

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