[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1.54%
YoY- 410.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 401,970 384,672 388,754 391,594 384,484 368,860 350,546 9.54%
PBT 18,008 13,376 15,193 19,617 19,414 17,524 11,774 32.71%
Tax -4,940 -5,016 -2,378 -3,472 -2,644 -2,400 -758 248.50%
NP 13,068 8,360 12,815 16,145 16,770 15,124 11,016 12.04%
-
NP to SH 12,334 9,452 10,326 12,424 12,236 9,372 7,087 44.63%
-
Tax Rate 27.43% 37.50% 15.65% 17.70% 13.62% 13.70% 6.44% -
Total Cost 388,902 376,312 375,939 375,449 367,714 353,736 339,530 9.46%
-
Net Worth 96,304 95,010 92,540 91,529 88,329 84,934 82,633 10.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 96,304 95,010 92,540 91,529 88,329 84,934 82,633 10.73%
NOSH 46,613 46,242 46,242 46,243 46,243 46,213 46,236 0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.25% 2.17% 3.30% 4.12% 4.36% 4.10% 3.14% -
ROE 12.81% 9.95% 11.16% 13.57% 13.85% 11.03% 8.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 862.34 831.86 840.68 846.82 831.44 798.17 758.16 8.95%
EPS 26.46 20.44 22.33 26.87 26.46 20.28 15.33 43.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 1.7872 10.13%
Adjusted Per Share Value based on latest NOSH - 46,242
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.06 50.77 51.31 51.69 50.75 48.69 46.27 9.54%
EPS 1.63 1.25 1.36 1.64 1.62 1.24 0.94 44.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1254 0.1221 0.1208 0.1166 0.1121 0.1091 10.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 0.88 0.90 0.81 0.75 0.70 0.80 -
P/RPS 0.21 0.11 0.11 0.10 0.09 0.09 0.11 53.83%
P/EPS 6.80 4.31 4.03 3.01 2.83 3.45 5.22 19.25%
EY 14.70 23.23 24.81 33.17 35.28 28.97 19.16 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.43 0.45 0.41 0.39 0.38 0.45 55.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 -
Price 1.80 1.93 0.82 0.89 1.00 1.00 0.68 -
P/RPS 0.21 0.23 0.10 0.11 0.12 0.13 0.09 75.83%
P/EPS 6.80 9.44 3.67 3.31 3.78 4.93 4.44 32.83%
EY 14.70 10.59 27.23 30.19 26.46 20.28 22.54 -24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.41 0.45 0.52 0.54 0.38 73.62%

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