[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 19.87%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 478,814 456,976 423,105 415,060 401,970 384,672 388,754 14.88%
PBT 20,198 20,172 19,655 22,761 18,008 13,376 15,193 20.88%
Tax -4,686 -4,904 -2,718 -5,533 -4,940 -5,016 -2,378 57.11%
NP 15,512 15,268 16,937 17,228 13,068 8,360 12,815 13.56%
-
NP to SH 10,548 10,644 14,763 14,785 12,334 9,452 10,326 1.42%
-
Tax Rate 23.20% 24.31% 13.83% 24.31% 27.43% 37.50% 15.65% -
Total Cost 463,302 441,708 406,168 397,832 388,902 376,312 375,939 14.93%
-
Net Worth 125,606 123,489 118,432 102,089 96,304 95,010 92,540 22.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 125,606 123,489 118,432 102,089 96,304 95,010 92,540 22.56%
NOSH 48,969 48,825 47,659 47,287 46,613 46,242 46,242 3.89%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.24% 3.34% 4.00% 4.15% 3.25% 2.17% 3.30% -
ROE 8.40% 8.62% 12.47% 14.48% 12.81% 9.95% 11.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 977.78 935.93 887.78 877.73 862.34 831.86 840.68 10.58%
EPS 21.54 21.80 30.98 31.27 26.46 20.44 22.33 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.565 2.5292 2.485 2.1589 2.066 2.0546 2.0012 17.97%
Adjusted Per Share Value based on latest NOSH - 47,786
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.27 60.39 55.91 54.85 53.12 50.83 51.37 14.88%
EPS 1.39 1.41 1.95 1.95 1.63 1.25 1.36 1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.1632 0.1565 0.1349 0.1273 0.1256 0.1223 22.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 1.96 1.69 1.75 1.80 0.88 0.90 -
P/RPS 0.18 0.21 0.19 0.20 0.21 0.11 0.11 38.82%
P/EPS 8.12 8.99 5.46 5.60 6.80 4.31 4.03 59.45%
EY 12.31 11.12 18.33 17.87 14.70 23.23 24.81 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.68 0.81 0.87 0.43 0.45 31.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 17/02/11 22/11/10 26/08/10 31/05/10 -
Price 1.87 1.86 1.45 1.71 1.80 1.93 0.82 -
P/RPS 0.19 0.20 0.16 0.19 0.21 0.23 0.10 53.34%
P/EPS 8.68 8.53 4.68 5.47 6.80 9.44 3.67 77.42%
EY 11.52 11.72 21.36 18.28 14.70 10.59 27.23 -43.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.58 0.79 0.87 0.94 0.41 46.84%

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