[LAYHONG] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
09-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 62.94%
YoY- 269.83%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 732,901 656,455 667,990 617,047 555,600 503,307 461,527 8.00%
PBT 39,352 65 32,420 18,435 -8,736 -2,563 20,750 11.24%
Tax -6,129 -3,997 -9,285 -4,346 -168 1,546 -2,591 15.41%
NP 33,223 -3,932 23,135 14,089 -8,904 -1,017 18,159 10.58%
-
NP to SH 30,792 -4,450 21,896 13,938 -8,207 -2,153 13,870 14.20%
-
Tax Rate 15.57% 6,149.23% 28.64% 23.57% - - 12.49% -
Total Cost 699,678 660,387 644,855 602,958 564,504 504,324 443,368 7.89%
-
Net Worth 292,199 242,119 149,792 126,990 113,138 123,276 126,938 14.89%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 2,488 - - - -
Div Payout % - - - 17.86% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 292,199 242,119 149,792 126,990 113,138 123,276 126,938 14.89%
NOSH 608,750 60,529 51,436 49,786 49,672 49,750 49,488 51.87%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.53% -0.60% 3.46% 2.28% -1.60% -0.20% 3.93% -
ROE 10.54% -1.84% 14.62% 10.98% -7.25% -1.75% 10.93% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 120.39 1,084.51 1,298.67 1,239.39 1,118.53 1,011.67 932.59 -28.88%
EPS 5.06 -7.35 42.57 28.00 -16.52 -4.33 28.03 -24.80%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.48 4.00 2.9122 2.5507 2.2777 2.4779 2.565 -24.35%
Adjusted Per Share Value based on latest NOSH - 49,786
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 96.74 86.65 88.17 81.45 73.34 66.43 60.92 8.00%
EPS 4.06 -0.59 2.89 1.84 -1.08 -0.28 1.83 14.18%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.3857 0.3196 0.1977 0.1676 0.1493 0.1627 0.1675 14.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.02 10.54 5.20 3.55 1.20 1.45 1.75 -
P/RPS 0.85 0.97 0.40 0.29 0.11 0.14 0.19 28.33%
P/EPS 20.17 -143.37 12.22 12.68 -7.26 -33.51 6.24 21.57%
EY 4.96 -0.70 8.19 7.89 -13.77 -2.98 16.02 -17.73%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 2.13 2.64 1.79 1.39 0.53 0.59 0.68 20.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 -
Price 0.995 0.80 6.47 3.50 1.46 1.42 1.87 -
P/RPS 0.83 0.07 0.50 0.28 0.13 0.14 0.20 26.74%
P/EPS 19.67 -10.88 15.20 12.50 -8.84 -32.81 6.67 19.73%
EY 5.08 -9.19 6.58 8.00 -11.32 -3.05 14.99 -16.48%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 2.07 0.20 2.22 1.37 0.64 0.57 0.73 18.95%

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