[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1.47%
YoY- -287.48%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 570,380 556,560 521,028 511,629 501,236 486,108 492,096 10.33%
PBT 7,270 2,012 -23,006 -21,021 -21,270 -20,520 18,171 -45.67%
Tax -3,146 -488 3,932 5,008 5,054 5,184 -3,324 -3.59%
NP 4,124 1,524 -19,074 -16,013 -16,216 -15,336 14,847 -57.39%
-
NP to SH 2,130 624 -17,793 -16,790 -17,042 -15,756 11,642 -67.73%
-
Tax Rate 43.27% 24.25% - - - - 18.29% -
Total Cost 566,256 555,036 540,102 527,642 517,452 501,444 477,249 12.06%
-
Net Worth 113,352 113,663 112,212 117,413 123,330 127,793 130,896 -9.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 4,977 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 113,352 113,663 112,212 117,413 123,330 127,793 130,896 -9.13%
NOSH 49,766 50,322 49,770 49,774 49,772 49,734 49,342 0.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.72% 0.27% -3.66% -3.13% -3.24% -3.15% 3.02% -
ROE 1.88% 0.55% -15.86% -14.30% -13.82% -12.33% 8.89% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,146.12 1,105.98 1,046.86 1,027.89 1,007.06 977.40 997.30 9.70%
EPS 4.28 1.24 -35.75 -33.73 -34.24 -31.68 23.56 -67.89%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.2777 2.2587 2.2546 2.3589 2.4779 2.5695 2.6528 -9.65%
Adjusted Per Share Value based on latest NOSH - 49,779
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.29 73.46 68.77 67.53 66.16 64.16 64.95 10.34%
EPS 0.28 0.08 -2.35 -2.22 -2.25 -2.08 1.54 -67.87%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.1496 0.15 0.1481 0.155 0.1628 0.1687 0.1728 -9.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.20 1.25 1.15 1.26 1.45 1.57 1.80 -
P/RPS 0.10 0.11 0.11 0.12 0.14 0.16 0.18 -32.39%
P/EPS 28.04 100.81 -3.22 -3.74 -4.23 -4.96 7.63 137.95%
EY 3.57 0.99 -31.09 -26.77 -23.61 -20.18 13.11 -57.95%
DY 0.00 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.53 0.55 0.51 0.53 0.59 0.61 0.68 -15.29%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 1.46 1.20 1.21 1.27 1.42 1.52 1.47 -
P/RPS 0.13 0.11 0.12 0.12 0.14 0.16 0.15 -9.09%
P/EPS 34.11 96.77 -3.38 -3.76 -4.15 -4.80 6.23 210.32%
EY 2.93 1.03 -29.55 -26.56 -24.11 -20.84 16.05 -67.78%
DY 0.00 0.00 0.00 0.00 7.04 0.00 0.00 -
P/NAPS 0.64 0.53 0.54 0.54 0.57 0.59 0.55 10.62%

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