[LAYHONG] YoY Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -551.1%
YoY- -376.62%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 273,824 258,017 266,397 229,432 238,194 202,219 199,253 5.43%
PBT 15,587 4,690 6,018 -12,435 9,148 6,028 2,005 40.70%
Tax -1,835 -372 -2,237 -1,193 -3,057 -1,693 268 -
NP 13,752 4,318 3,781 -13,628 6,091 4,335 2,273 34.95%
-
NP to SH 13,389 4,021 3,710 -14,354 5,189 3,864 2,283 34.25%
-
Tax Rate 11.77% 7.93% 37.17% - 33.42% 28.09% -13.37% -
Total Cost 260,072 253,699 262,616 243,060 232,103 197,884 196,980 4.73%
-
Net Worth 577,794 466,401 444,191 389,570 336,747 343,350 318,160 10.44%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 577,794 466,401 444,191 389,570 336,747 343,350 318,160 10.44%
NOSH 755,166 740,319 740,319 660,289 660,289 660,289 653,339 2.44%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.02% 1.67% 1.42% -5.94% 2.56% 2.14% 1.14% -
ROE 2.32% 0.86% 0.84% -3.68% 1.54% 1.13% 0.72% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 36.49 34.85 35.98 34.75 36.07 30.63 31.31 2.58%
EPS 1.78 0.54 0.50 -2.17 0.79 0.59 0.36 30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.63 0.60 0.59 0.51 0.52 0.50 7.45%
Adjusted Per Share Value based on latest NOSH - 660,289
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 36.18 34.10 35.20 30.32 31.48 26.72 26.33 5.43%
EPS 1.77 0.53 0.49 -1.90 0.69 0.51 0.30 34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7635 0.6163 0.587 0.5148 0.445 0.4537 0.4204 10.44%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.385 0.285 0.255 0.31 0.315 0.42 0.925 -
P/RPS 1.06 0.82 0.71 0.89 0.87 1.37 2.95 -15.67%
P/EPS 21.58 52.47 50.88 -14.26 40.08 71.77 257.82 -33.83%
EY 4.63 1.91 1.97 -7.01 2.49 1.39 0.39 50.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.42 0.53 0.62 0.81 1.85 -19.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 29/08/22 30/08/21 24/08/20 26/08/19 27/08/18 -
Price 0.365 0.315 0.25 0.305 0.335 0.405 0.585 -
P/RPS 1.00 0.90 0.69 0.88 0.93 1.32 1.87 -9.89%
P/EPS 20.46 58.00 49.89 -14.03 42.63 69.21 163.05 -29.22%
EY 4.89 1.72 2.00 -7.13 2.35 1.44 0.61 41.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.42 0.52 0.66 0.78 1.17 -14.08%

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