[LAYHONG] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -9.84%
YoY- 2.88%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 814,229 789,410 664,757 654,215 648,235 568,461 505,684 8.25%
PBT 6,357 45,373 2,715 27,142 26,769 -1,452 -13,138 -
Tax -3,252 -10,971 -1,037 -6,976 -7,012 -1,751 4,482 -
NP 3,105 34,402 1,678 20,166 19,757 -3,203 -8,656 -
-
NP to SH 6,060 32,291 16 19,741 19,189 -3,085 -7,668 -
-
Tax Rate 51.16% 24.18% 38.20% 25.70% 26.19% - - -
Total Cost 811,124 755,008 663,079 634,049 628,478 571,664 514,340 7.88%
-
Net Worth 323,541 298,287 267,778 154,317 131,634 114,430 117,425 18.39%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 2,488 - 2,488 -
Div Payout % - - - - 12.97% - 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 323,541 298,287 267,778 154,317 131,634 114,430 117,425 18.39%
NOSH 660,289 608,750 608,587 51,439 50,488 49,763 49,779 53.82%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.38% 4.36% 0.25% 3.08% 3.05% -0.56% -1.71% -
ROE 1.87% 10.83% 0.01% 12.79% 14.58% -2.70% -6.53% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 123.31 129.68 109.23 1,271.82 1,283.92 1,142.34 1,015.84 -29.62%
EPS 0.92 5.30 0.00 38.38 38.01 -6.20 -15.40 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 5.00 -
NAPS 0.49 0.49 0.44 3.00 2.6072 2.2995 2.3589 -23.03%
Adjusted Per Share Value based on latest NOSH - 51,439
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 107.66 104.38 87.89 86.50 85.71 75.16 66.86 8.25%
EPS 0.80 4.27 0.00 2.61 2.54 -0.41 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.33 -
NAPS 0.4278 0.3944 0.3541 0.204 0.174 0.1513 0.1553 18.38%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.405 1.00 0.81 6.28 3.42 1.40 1.26 -
P/RPS 0.33 0.77 0.74 0.49 0.27 0.12 0.12 18.35%
P/EPS 44.13 18.85 30,809.72 16.36 9.00 -22.58 -8.18 -
EY 2.27 5.30 0.00 6.11 11.11 -4.43 -12.23 -
DY 0.00 0.00 0.00 0.00 1.46 0.00 3.97 -
P/NAPS 0.83 2.04 1.84 2.09 1.31 0.61 0.53 7.75%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 27/02/17 23/02/16 24/02/15 24/02/14 25/02/13 -
Price 0.44 0.965 0.90 9.09 3.40 1.50 1.27 -
P/RPS 0.36 0.74 0.82 0.71 0.26 0.13 0.13 18.49%
P/EPS 47.94 18.19 34,233.02 23.69 8.95 -24.20 -8.24 -
EY 2.09 5.50 0.00 4.22 11.18 -4.13 -12.13 -
DY 0.00 0.00 0.00 0.00 1.47 0.00 3.94 -
P/NAPS 0.90 1.97 2.05 3.03 1.30 0.65 0.54 8.88%

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