[LAYHONG] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -273.81%
YoY- -135.26%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 295,785 284,425 252,292 236,974 210,509 207,219 224,623 4.68%
PBT 37,554 16,222 25,737 -8,239 3,235 12,717 15,467 15.91%
Tax -12,601 -3,355 -6,960 588 -5,997 -3,781 -4,499 18.70%
NP 24,953 12,867 18,777 -7,651 -2,762 8,936 10,968 14.66%
-
NP to SH 26,734 12,903 18,928 -7,460 -3,171 11,975 10,993 15.94%
-
Tax Rate 33.55% 20.68% 27.04% - 185.38% 29.73% 29.09% -
Total Cost 270,832 271,558 233,515 244,625 213,271 198,283 213,655 4.02%
-
Net Worth 555,609 458,997 436,788 402,776 336,747 336,747 318,869 9.68%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 555,609 458,997 436,788 402,776 336,747 336,747 318,869 9.68%
NOSH 744,765 740,319 740,319 660,289 660,289 660,289 629,647 2.83%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.44% 4.52% 7.44% -3.23% -1.31% 4.31% 4.88% -
ROE 4.81% 2.81% 4.33% -1.85% -0.94% 3.56% 3.45% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 39.93 38.42 34.08 35.89 31.88 31.38 35.93 1.77%
EPS 3.61 1.74 2.56 -1.13 -0.48 1.81 1.76 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.62 0.59 0.61 0.51 0.51 0.51 6.63%
Adjusted Per Share Value based on latest NOSH - 660,289
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 39.11 37.61 33.36 31.33 27.83 27.40 29.70 4.68%
EPS 3.53 1.71 2.50 -0.99 -0.42 1.58 1.45 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7346 0.6069 0.5775 0.5325 0.4452 0.4452 0.4216 9.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.375 0.30 0.23 0.335 0.335 0.445 0.96 -
P/RPS 0.94 0.78 0.67 0.93 1.05 1.42 2.67 -15.95%
P/EPS 10.39 17.21 9.00 -29.65 -69.76 24.54 54.60 -24.13%
EY 9.62 5.81 11.12 -3.37 -1.43 4.08 1.83 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.39 0.55 0.66 0.87 1.88 -19.79%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 30/05/22 24/05/21 29/06/20 29/05/19 28/05/18 -
Price 0.42 0.30 0.23 0.33 0.315 0.415 0.95 -
P/RPS 1.05 0.78 0.67 0.92 0.99 1.32 2.64 -14.23%
P/EPS 11.64 17.21 9.00 -29.21 -65.59 22.88 54.03 -22.55%
EY 8.59 5.81 11.12 -3.42 -1.52 4.37 1.85 29.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.39 0.54 0.62 0.81 1.86 -18.11%

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