[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -5.97%
YoY- -252.83%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 574,873 570,380 556,560 521,028 511,629 501,236 486,108 11.79%
PBT 7,717 7,270 2,012 -23,006 -21,021 -21,270 -20,520 -
Tax -2,569 -3,146 -488 3,932 5,008 5,054 5,184 -
NP 5,148 4,124 1,524 -19,074 -16,013 -16,216 -15,336 -
-
NP to SH 2,820 2,130 624 -17,793 -16,790 -17,042 -15,756 -
-
Tax Rate 33.29% 43.27% 24.25% - - - - -
Total Cost 569,725 566,256 555,036 540,102 527,642 517,452 501,444 8.85%
-
Net Worth 114,433 113,352 113,663 112,212 117,413 123,330 127,793 -7.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 4,977 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 114,433 113,352 113,663 112,212 117,413 123,330 127,793 -7.07%
NOSH 49,764 49,766 50,322 49,770 49,774 49,772 49,734 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.90% 0.72% 0.27% -3.66% -3.13% -3.24% -3.15% -
ROE 2.46% 1.88% 0.55% -15.86% -14.30% -13.82% -12.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,155.18 1,146.12 1,105.98 1,046.86 1,027.89 1,007.06 977.40 11.75%
EPS 5.67 4.28 1.24 -35.75 -33.73 -34.24 -31.68 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.2995 2.2777 2.2587 2.2546 2.3589 2.4779 2.5695 -7.11%
Adjusted Per Share Value based on latest NOSH - 49,760
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 75.88 75.29 73.46 68.77 67.53 66.16 64.16 11.80%
EPS 0.37 0.28 0.08 -2.35 -2.22 -2.25 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.151 0.1496 0.15 0.1481 0.155 0.1628 0.1687 -7.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.20 1.25 1.15 1.26 1.45 1.57 -
P/RPS 0.12 0.10 0.11 0.11 0.12 0.14 0.16 -17.40%
P/EPS 24.71 28.04 100.81 -3.22 -3.74 -4.23 -4.96 -
EY 4.05 3.57 0.99 -31.09 -26.77 -23.61 -20.18 -
DY 0.00 0.00 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 0.61 0.53 0.55 0.51 0.53 0.59 0.61 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 1.50 1.46 1.20 1.21 1.27 1.42 1.52 -
P/RPS 0.13 0.13 0.11 0.12 0.12 0.14 0.16 -12.89%
P/EPS 26.47 34.11 96.77 -3.38 -3.76 -4.15 -4.80 -
EY 3.78 2.93 1.03 -29.55 -26.56 -24.11 -20.84 -
DY 0.00 0.00 0.00 0.00 0.00 7.04 0.00 -
P/NAPS 0.65 0.64 0.53 0.54 0.54 0.57 0.59 6.65%

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