[LAYHONG] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 15.51%
YoY- 125.79%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 171,680 163,378 177,153 145,965 133,104 130,727 110,310 7.64%
PBT 7,859 5,209 10,487 2,153 -5,131 5,444 8,067 -0.43%
Tax 2,249 -711 -3,020 -354 1,229 -1,707 -1,680 -
NP 10,108 4,498 7,467 1,799 -3,902 3,737 6,387 7.94%
-
NP to SH 8,612 4,146 6,301 1,050 -4,072 1,443 4,922 9.76%
-
Tax Rate -28.62% 13.65% 28.80% 16.44% - 31.36% 20.83% -
Total Cost 161,572 158,880 169,686 144,166 137,006 126,990 103,923 7.62%
-
Net Worth 267,778 154,327 131,634 114,430 117,425 126,162 103,166 17.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 267,778 154,327 131,634 114,430 117,425 126,162 103,166 17.21%
NOSH 608,750 51,439 50,488 49,763 49,779 49,758 47,786 52.76%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.89% 2.75% 4.22% 1.23% -2.93% 2.86% 5.79% -
ROE 3.22% 2.69% 4.79% 0.92% -3.47% 1.14% 4.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.21 317.61 350.88 293.32 267.38 262.72 230.84 -29.53%
EPS 1.42 8.06 12.48 2.11 -8.18 2.90 10.30 -28.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 3.0002 2.6072 2.2995 2.3589 2.5355 2.1589 -23.26%
Adjusted Per Share Value based on latest NOSH - 49,763
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.69 21.59 23.41 19.29 17.59 17.27 14.58 7.64%
EPS 1.14 0.55 0.83 0.14 -0.54 0.19 0.65 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3539 0.2039 0.1739 0.1512 0.1552 0.1667 0.1363 17.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.81 6.28 3.42 1.40 1.26 1.79 1.75 -
P/RPS 2.87 1.98 0.97 0.48 0.47 0.68 0.76 24.76%
P/EPS 57.24 77.92 27.40 66.35 -15.40 61.72 16.99 22.41%
EY 1.75 1.28 3.65 1.51 -6.49 1.62 5.89 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.09 1.31 0.61 0.53 0.71 0.81 14.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 17/02/11 -
Price 0.90 9.09 3.40 1.50 1.27 1.83 1.71 -
P/RPS 3.19 2.86 0.97 0.51 0.47 0.70 0.74 27.54%
P/EPS 63.60 112.78 27.24 71.09 -15.53 63.10 16.60 25.06%
EY 1.57 0.89 3.67 1.41 -6.44 1.58 6.02 -20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.03 1.30 0.65 0.54 0.72 0.79 17.20%

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