[LAYHONG] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -8.46%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 423,105 415,060 401,970 384,672 388,754 391,594 384,484 6.59%
PBT 19,655 22,761 18,008 13,376 15,193 19,617 19,414 0.82%
Tax -2,718 -5,533 -4,940 -5,016 -2,378 -3,472 -2,644 1.85%
NP 16,937 17,228 13,068 8,360 12,815 16,145 16,770 0.66%
-
NP to SH 14,763 14,785 12,334 9,452 10,326 12,424 12,236 13.34%
-
Tax Rate 13.83% 24.31% 27.43% 37.50% 15.65% 17.70% 13.62% -
Total Cost 406,168 397,832 388,902 376,312 375,939 375,449 367,714 6.86%
-
Net Worth 118,432 102,089 96,304 95,010 92,540 91,529 88,329 21.61%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 118,432 102,089 96,304 95,010 92,540 91,529 88,329 21.61%
NOSH 47,659 47,287 46,613 46,242 46,242 46,243 46,243 2.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.00% 4.15% 3.25% 2.17% 3.30% 4.12% 4.36% -
ROE 12.47% 14.48% 12.81% 9.95% 11.16% 13.57% 13.85% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 887.78 877.73 862.34 831.86 840.68 846.82 831.44 4.47%
EPS 30.98 31.27 26.46 20.44 22.33 26.87 26.46 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.485 2.1589 2.066 2.0546 2.0012 1.9793 1.9101 19.19%
Adjusted Per Share Value based on latest NOSH - 46,242
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.85 54.78 53.06 50.77 51.31 51.69 50.75 6.59%
EPS 1.95 1.95 1.63 1.25 1.36 1.64 1.62 13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1348 0.1271 0.1254 0.1221 0.1208 0.1166 21.59%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.69 1.75 1.80 0.88 0.90 0.81 0.75 -
P/RPS 0.19 0.20 0.21 0.11 0.11 0.10 0.09 64.64%
P/EPS 5.46 5.60 6.80 4.31 4.03 3.01 2.83 55.04%
EY 18.33 17.87 14.70 23.23 24.81 33.17 35.28 -35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.87 0.43 0.45 0.41 0.39 44.91%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 17/02/11 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 -
Price 1.45 1.71 1.80 1.93 0.82 0.89 1.00 -
P/RPS 0.16 0.19 0.21 0.23 0.10 0.11 0.12 21.16%
P/EPS 4.68 5.47 6.80 9.44 3.67 3.31 3.78 15.31%
EY 21.36 18.28 14.70 10.59 27.23 30.19 26.46 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.87 0.94 0.41 0.45 0.52 7.55%

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