[LAYHONG] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 5.87%
YoY- 106.49%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 923,658 839,697 796,825 840,402 675,961 645,826 671,701 5.44%
PBT 9,697 14,664 3,607 53,227 21,943 9,936 27,864 -16.11%
Tax -4,456 -8,521 -2,534 -12,374 -2,537 -6,120 -8,195 -9.64%
NP 5,241 6,143 1,073 40,853 19,406 3,816 19,669 -19.76%
-
NP to SH 3,182 3,965 7,042 37,697 18,256 2,727 18,605 -25.47%
-
Tax Rate 45.95% 58.11% 70.25% 23.25% 11.56% 61.59% 29.41% -
Total Cost 918,417 833,554 795,752 799,549 656,555 642,010 652,032 5.86%
-
Net Worth 402,776 336,747 336,747 318,869 273,937 22,228 135,094 19.94%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 402,776 336,747 336,747 318,869 273,937 22,228 135,094 19.94%
NOSH 660,289 660,289 660,289 629,647 608,750 52,923 50,196 53.58%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.57% 0.73% 0.13% 4.86% 2.87% 0.59% 2.93% -
ROE 0.79% 1.18% 2.09% 11.82% 6.66% 12.27% 13.77% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 139.89 127.17 120.68 134.41 111.04 1,220.29 1,338.14 -31.34%
EPS 0.48 0.60 1.08 6.15 3.02 0.52 37.07 -51.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.51 0.51 0.51 0.45 0.42 2.6913 -21.89%
Adjusted Per Share Value based on latest NOSH - 629,647
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 122.13 111.02 105.36 111.12 89.38 85.39 88.81 5.44%
EPS 0.42 0.52 0.93 4.98 2.41 0.36 2.46 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5325 0.4452 0.4452 0.4216 0.3622 0.0294 0.1786 19.95%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.335 0.335 0.445 0.96 0.905 9.37 3.39 -
P/RPS 0.24 0.26 0.37 0.71 0.82 0.77 0.25 -0.67%
P/EPS 69.52 55.79 41.73 15.92 30.18 181.85 9.15 40.16%
EY 1.44 1.79 2.40 6.28 3.31 0.55 10.93 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.87 1.88 2.01 22.31 1.26 -12.89%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/06/20 29/05/19 28/05/18 29/05/17 31/05/16 27/05/15 -
Price 0.33 0.315 0.415 0.95 0.94 9.16 3.34 -
P/RPS 0.24 0.25 0.34 0.71 0.85 0.75 0.25 -0.67%
P/EPS 68.48 52.46 38.91 15.76 31.34 177.77 9.01 40.17%
EY 1.46 1.91 2.57 6.35 3.19 0.56 11.10 -28.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.81 1.86 2.09 21.81 1.24 -12.92%

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