[LAYHONG] QoQ Cumulative 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- -77.12%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 423,105 311,295 200,985 96,168 388,754 293,696 192,242 69.28%
PBT 19,655 17,071 9,004 3,344 15,193 14,713 9,707 60.11%
Tax -2,718 -4,150 -2,470 -1,254 -2,378 -2,604 -1,322 61.75%
NP 16,937 12,921 6,534 2,090 12,815 12,109 8,385 59.86%
-
NP to SH 14,763 11,089 6,167 2,363 10,326 9,318 6,118 80.00%
-
Tax Rate 13.83% 24.31% 27.43% 37.50% 15.65% 17.70% 13.62% -
Total Cost 406,168 298,374 194,451 94,078 375,939 281,587 183,857 69.70%
-
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% 10.86% 6.40% 2.49% 11.16% 10.18% 6.93% -
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 887.78 658.30 431.17 207.96 840.68 635.11 415.72 65.90%
EPS 30.98 23.45 13.23 5.11 22.33 20.15 13.23 76.43%
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 55.91 41.14 26.56 12.71 51.37 38.81 25.40 69.29%
EPS 1.95 1.47 0.81 0.31 1.36 1.23 0.81 79.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1565 0.1349 0.1273 0.1256 0.1223 0.121 0.1167 21.62%
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 0.27 0.42 0.42 0.11 0.13 0.18 3.67%
P/EPS 5.46 7.46 13.61 17.22 4.03 4.02 5.67 -2.48%
EY 18.33 13.40 7.35 5.81 24.81 24.88 17.64 2.59%
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 0.26 0.42 0.93 0.10 0.14 0.24 -23.70%
P/EPS 4.68 7.29 13.61 37.77 3.67 4.42 7.56 -27.38%
EY 21.36 13.71 7.35 2.65 27.23 22.64 13.23 37.66%
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