[LAYHONG] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 7.29%
YoY- 112.41%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 915,578 838,917 786,141 821,038 668,816 643,574 666,889 5.41%
PBT 23,914 15,238 -12,146 50,346 18,977 28,605 29,568 -3.47%
Tax -6,725 -3,365 1,662 -10,500 745 -6,032 -7,657 -2.13%
NP 17,189 11,873 -10,484 39,846 19,722 22,573 21,910 -3.96%
-
NP to SH 14,189 9,514 -6,577 35,605 16,762 20,377 18,862 -4.62%
-
Tax Rate 28.12% 22.08% - 20.86% -3.93% 21.09% 25.90% -
Total Cost 898,389 827,044 796,625 781,192 649,093 621,001 644,978 5.67%
-
Net Worth 343,350 343,350 323,541 298,287 267,778 157,513 130,424 17.48%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 3,334 -
Div Payout % - - - - - - 17.68% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 343,350 343,350 323,541 298,287 267,778 157,513 130,424 17.48%
NOSH 660,289 660,289 660,289 608,750 608,750 52,500 50,024 53.66%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.88% 1.42% -1.33% 4.85% 2.95% 3.51% 3.29% -
ROE 4.13% 2.77% -2.03% 11.94% 6.26% 12.94% 14.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 138.66 127.05 119.06 134.87 109.90 1,225.84 1,333.12 -31.39%
EPS 2.15 1.44 -1.01 5.85 2.77 38.81 37.71 -37.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.52 0.52 0.49 0.49 0.44 3.0002 2.6072 -23.54%
Adjusted Per Share Value based on latest NOSH - 608,750
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 120.99 110.86 103.88 108.50 88.38 85.05 88.13 5.41%
EPS 1.88 1.26 -0.87 4.71 2.22 2.69 2.49 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.4537 0.4537 0.4275 0.3942 0.3539 0.2081 0.1723 17.49%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.375 0.425 0.405 1.00 0.81 6.28 3.42 -
P/RPS 0.27 0.33 0.34 0.74 0.74 0.51 0.26 0.63%
P/EPS 17.45 29.49 -40.66 17.10 29.41 16.18 9.07 11.51%
EY 5.73 3.39 -2.46 5.85 3.40 6.18 11.03 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
P/NAPS 0.72 0.82 0.83 2.04 1.84 2.09 1.31 -9.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 23/02/16 24/02/15 -
Price 0.34 0.395 0.44 0.965 0.90 9.09 3.40 -
P/RPS 0.25 0.31 0.37 0.72 0.82 0.74 0.26 -0.65%
P/EPS 15.82 27.41 -44.17 16.50 32.68 23.42 9.02 9.80%
EY 6.32 3.65 -2.26 6.06 3.06 4.27 11.09 -8.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.65 0.76 0.90 1.97 2.05 3.03 1.30 -10.90%

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