[LAYHONG] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 332.0%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 386,283 387,590 329,932 319,303 323,014 285,190 250,618 7.47%
PBT -15,162 23,880 6,374 16,245 11,689 3,635 -10,635 6.08%
Tax 3,574 -5,282 -1,690 -3,813 -2,723 -1,573 2,527 5.94%
NP -11,588 18,598 4,684 12,432 8,966 2,062 -8,108 6.12%
-
NP to SH -8,678 16,593 3,960 11,137 7,846 1,065 -8,521 0.30%
-
Tax Rate - 22.12% 26.51% 23.47% 23.30% 43.27% - -
Total Cost 397,871 368,992 325,248 306,871 314,048 283,128 258,726 7.43%
-
Net Worth 316,460 292,199 260,194 149,461 126,984 113,352 123,330 16.99%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 2,489 - 2,488 -
Div Payout % - - - - 31.73% - 0.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 316,460 292,199 260,194 149,461 126,984 113,352 123,330 16.99%
NOSH 659,589 608,750 60,091 51,322 49,784 49,766 49,772 53.80%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.00% 4.80% 1.42% 3.89% 2.78% 0.72% -3.24% -
ROE -2.74% 5.68% 1.52% 7.45% 6.18% 0.94% -6.91% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.81 63.67 549.05 622.15 648.83 573.06 503.53 -29.87%
EPS -1.34 2.73 6.59 21.70 15.76 2.14 -17.12 -34.58%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 0.49 0.48 4.33 2.9122 2.5507 2.2777 2.4779 -23.66%
Adjusted Per Share Value based on latest NOSH - 51,436
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 51.05 51.22 43.60 42.19 42.68 37.69 33.12 7.47%
EPS -1.15 2.19 0.52 1.47 1.04 0.14 -1.13 0.29%
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.33 -
NAPS 0.4182 0.3861 0.3438 0.1975 0.1678 0.1498 0.163 16.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.65 1.02 10.54 5.20 3.55 1.20 1.45 -
P/RPS 1.09 1.60 1.92 0.84 0.55 0.21 0.29 24.67%
P/EPS -48.37 37.42 159.94 23.96 22.53 56.07 -8.47 33.67%
EY -2.07 2.67 0.63 4.17 4.44 1.78 -11.81 -25.18%
DY 0.00 0.00 0.00 0.00 1.41 0.00 3.45 -
P/NAPS 1.33 2.13 2.43 1.79 1.39 0.53 0.59 14.50%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 14/11/17 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 -
Price 0.445 0.995 0.80 6.47 3.50 1.46 1.42 -
P/RPS 0.74 1.56 0.15 1.04 0.54 0.25 0.28 17.57%
P/EPS -33.12 36.50 12.14 29.82 22.21 68.22 -8.29 25.95%
EY -3.02 2.74 8.24 3.35 4.50 1.47 -12.06 -20.59%
DY 0.00 0.00 0.00 0.00 1.43 0.00 3.52 -
P/NAPS 0.91 2.07 0.18 2.22 1.37 0.64 0.57 8.10%

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