[LAYHONG] YoY TTM 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- -57.41%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,064,516 1,084,895 960,311 923,658 839,697 796,825 840,402 4.01%
PBT 119,500 40,035 7,619 9,697 14,664 3,607 53,227 14.41%
Tax -29,963 -12,051 -10,328 -4,456 -8,521 -2,534 -12,374 15.86%
NP 89,537 27,984 -2,709 5,241 6,143 1,073 40,853 13.95%
-
NP to SH 89,679 27,849 -4,080 3,182 3,965 7,042 37,697 15.52%
-
Tax Rate 25.07% 30.10% 135.56% 45.95% 58.11% 70.25% 23.25% -
Total Cost 974,979 1,056,911 963,020 918,417 833,554 795,752 799,549 3.35%
-
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 8.41% 2.58% -0.28% 0.57% 0.73% 0.13% 4.86% -
ROE 16.14% 6.07% -0.93% 0.79% 1.18% 2.09% 11.82% -
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 143.70 146.54 129.72 139.89 127.17 120.68 134.41 1.11%
EPS 12.11 3.76 -0.55 0.48 0.60 1.07 6.03 12.31%
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 140.51 143.20 126.75 121.92 110.83 105.18 110.93 4.01%
EPS 11.84 3.68 -0.54 0.42 0.52 0.93 4.98 15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7334 0.6058 0.5765 0.5316 0.4445 0.4445 0.4209 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 0.26 0.20 0.18 0.24 0.26 0.37 0.71 -15.40%
P/EPS 3.10 7.97 -41.73 69.52 55.79 41.73 15.92 -23.84%
EY 32.28 12.54 -2.40 1.44 1.79 2.40 6.28 31.33%
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 0.29 0.20 0.18 0.24 0.25 0.34 0.71 -13.85%
P/EPS 3.47 7.97 -41.73 68.48 52.46 38.91 15.76 -22.27%
EY 28.82 12.54 -2.40 1.46 1.91 2.57 6.35 28.64%
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