[LAYHONG] YoY TTM Result on 30-Sep-2024 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 26.03%
YoY- 347.4%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,112,974 1,053,622 1,022,133 928,344 887,621 829,416 839,095 4.81%
PBT 159,629 39,289 40,103 -21,522 17,413 27,944 14,185 49.64%
Tax -34,420 -11,032 -12,468 -3,347 -9,409 -9,283 -3,518 46.19%
NP 125,209 28,257 27,635 -24,869 8,004 18,661 10,667 50.69%
-
NP to SH 124,829 27,901 26,906 -26,168 5,338 20,697 12,426 46.84%
-
Tax Rate 21.56% 28.08% 31.09% - 54.03% 33.22% 24.80% -
Total Cost 987,765 1,025,365 994,498 953,213 879,617 810,755 828,428 2.97%
-
Net Worth 605,055 473,804 444,191 382,967 343,350 343,350 316,460 11.39%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 605,055 473,804 444,191 382,967 343,350 343,350 316,460 11.39%
NOSH 756,319 740,319 740,319 660,289 660,289 660,289 659,589 2.30%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 11.25% 2.68% 2.70% -2.68% 0.90% 2.25% 1.27% -
ROE 20.63% 5.89% 6.06% -6.83% 1.55% 6.03% 3.93% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 147.16 142.32 138.07 140.60 134.43 125.61 129.92 2.09%
EPS 16.50 3.77 3.63 -3.96 0.81 3.13 1.92 43.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.64 0.60 0.58 0.52 0.52 0.49 8.50%
Adjusted Per Share Value based on latest NOSH - 756,319
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 147.16 139.31 135.15 122.74 117.36 109.66 110.94 4.81%
EPS 16.50 3.69 3.56 -3.46 0.71 2.74 1.64 46.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.6265 0.5873 0.5064 0.454 0.454 0.4184 11.39%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.405 0.28 0.225 0.275 0.315 0.42 0.65 -
P/RPS 0.28 0.20 0.16 0.20 0.23 0.33 0.50 -9.20%
P/EPS 2.45 7.43 6.19 -6.94 38.96 13.40 33.78 -35.39%
EY 40.75 13.46 16.15 -14.41 2.57 7.46 2.96 54.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.37 0.47 0.61 0.81 1.33 -14.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 29/11/22 22/11/21 23/11/20 25/11/19 26/11/18 -
Price 0.375 0.335 0.255 0.255 0.305 0.455 0.445 -
P/RPS 0.25 0.24 0.18 0.18 0.23 0.36 0.34 -4.99%
P/EPS 2.27 8.89 7.02 -6.43 37.73 14.52 23.13 -32.05%
EY 44.01 11.25 14.25 -15.54 2.65 6.89 4.32 47.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.42 0.44 0.59 0.88 0.91 -10.41%

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