[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 20.21%
YoY- 568.89%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 821,038 668,816 643,574 666,889 574,873 511,629 493,512 8.84%
PBT 50,346 18,977 28,605 29,568 7,717 -21,021 20,724 15.92%
Tax -10,500 745 -6,032 -7,657 -2,569 5,008 -5,400 11.70%
NP 39,846 19,722 22,573 21,910 5,148 -16,013 15,324 17.24%
-
NP to SH 35,605 16,762 20,377 18,862 2,820 -16,790 8,956 25.83%
-
Tax Rate 20.86% -3.93% 21.09% 25.90% 33.29% - 26.06% -
Total Cost 781,192 649,093 621,001 644,978 569,725 527,642 478,188 8.51%
-
Net Worth 298,287 267,778 157,513 130,424 114,433 117,413 125,135 15.56%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 3,334 - - - -
Div Payout % - - - 17.68% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 298,287 267,778 157,513 130,424 114,433 117,413 125,135 15.56%
NOSH 608,750 608,750 52,500 50,024 49,764 49,774 49,353 51.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.85% 2.95% 3.51% 3.29% 0.90% -3.13% 3.11% -
ROE 11.94% 6.26% 12.94% 14.46% 2.46% -14.30% 7.16% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 134.87 109.90 1,225.84 1,333.12 1,155.18 1,027.89 999.96 -28.36%
EPS 5.85 2.77 38.81 37.71 5.67 -33.73 18.15 -17.18%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 0.49 0.44 3.0002 2.6072 2.2995 2.3589 2.5355 -23.94%
Adjusted Per Share Value based on latest NOSH - 50,488
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 108.50 88.38 85.05 88.13 75.97 67.61 65.22 8.84%
EPS 4.71 2.22 2.69 2.49 0.37 -2.22 1.18 25.92%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.3942 0.3539 0.2081 0.1723 0.1512 0.1552 0.1654 15.55%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.00 0.81 6.28 3.42 1.40 1.26 1.79 -
P/RPS 0.74 0.74 0.51 0.26 0.12 0.12 0.18 26.54%
P/EPS 17.10 29.41 16.18 9.07 24.71 -3.74 9.86 9.60%
EY 5.85 3.40 6.18 11.03 4.05 -26.77 10.14 -8.75%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 2.04 1.84 2.09 1.31 0.61 0.53 0.71 19.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 -
Price 0.965 0.90 9.09 3.40 1.50 1.27 1.83 -
P/RPS 0.72 0.82 0.74 0.26 0.13 0.12 0.18 25.96%
P/EPS 16.50 32.68 23.42 9.02 26.47 -3.76 10.08 8.55%
EY 6.06 3.06 4.27 11.09 3.78 -26.56 9.92 -7.87%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.97 2.05 3.03 1.30 0.65 0.54 0.72 18.24%

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