[LAYHONG] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 482.69%
YoY- 119.84%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 170,981 164,752 166,845 146,050 129,091 125,163 104,817 8.48%
PBT 5,033 11,713 8,995 3,132 -5,505 5,056 5,660 -1.93%
Tax -1,320 -2,546 -1,872 -1,451 1,231 -1,117 -1,216 1.37%
NP 3,713 9,167 7,123 1,681 -4,274 3,939 4,444 -2.94%
-
NP to SH 3,541 8,559 6,293 909 -4,582 2,613 3,804 -1.18%
-
Tax Rate 26.23% 21.74% 20.81% 46.33% - 22.09% 21.48% -
Total Cost 167,268 155,585 159,722 144,369 133,365 121,224 100,373 8.87%
-
Net Worth 262,094 149,792 126,990 113,138 123,276 126,938 97,145 17.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 2,487 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 262,094 149,792 126,990 113,138 123,276 126,938 97,145 17.97%
NOSH 60,529 51,436 49,786 49,672 49,750 49,488 47,021 4.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.17% 5.56% 4.27% 1.15% -3.31% 3.15% 4.24% -
ROE 1.35% 5.71% 4.96% 0.80% -3.72% 2.06% 3.92% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 282.47 320.30 335.12 294.03 259.48 252.91 222.92 4.02%
EPS 5.85 16.64 12.64 1.83 -9.21 5.28 8.09 -5.25%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 4.33 2.9122 2.5507 2.2777 2.4779 2.565 2.066 13.11%
Adjusted Per Share Value based on latest NOSH - 49,672
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.61 21.78 22.06 19.31 17.07 16.55 13.86 8.49%
EPS 0.47 1.13 0.83 0.12 -0.61 0.35 0.50 -1.02%
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.3465 0.1981 0.1679 0.1496 0.163 0.1678 0.1284 17.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 10.54 5.20 3.55 1.20 1.45 1.75 1.80 -
P/RPS 3.73 1.62 1.06 0.41 0.56 0.69 0.81 28.95%
P/EPS 180.17 31.25 28.09 65.57 -15.74 33.14 22.25 41.66%
EY 0.56 3.20 3.56 1.53 -6.35 3.02 4.49 -29.29%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 2.43 1.79 1.39 0.53 0.59 0.68 0.87 18.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 22/11/10 -
Price 0.80 6.47 3.50 1.46 1.42 1.87 1.80 -
P/RPS 0.28 2.02 1.04 0.50 0.55 0.74 0.81 -16.21%
P/EPS 13.68 38.88 27.69 79.78 -15.42 35.42 22.25 -7.78%
EY 7.31 2.57 3.61 1.25 -6.49 2.82 4.49 8.45%
DY 0.00 0.00 0.00 0.00 3.52 0.00 0.00 -
P/NAPS 0.18 2.22 1.37 0.64 0.57 0.73 0.87 -23.07%

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