[LAYHONG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 98.2%
YoY- -14.48%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 121,527 492,096 370,134 239,407 114,244 423,105 311,295 -46.61%
PBT -5,130 18,171 15,543 10,099 5,043 19,655 17,071 -
Tax 1,296 -3,324 -4,050 -2,343 -1,226 -2,718 -4,150 -
NP -3,834 14,847 11,493 7,756 3,817 16,937 12,921 -
-
NP to SH -3,939 11,642 6,717 5,274 2,661 14,763 11,089 -
-
Tax Rate - 18.29% 26.06% 23.20% 24.31% 13.83% 24.31% -
Total Cost 125,361 477,249 358,641 231,651 110,427 406,168 298,374 -43.93%
-
Net Worth 127,793 130,896 125,135 125,606 123,489 118,432 102,089 16.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 127,793 130,896 125,135 125,606 123,489 118,432 102,089 16.16%
NOSH 49,734 49,342 49,353 48,969 48,825 47,659 47,287 3.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.15% 3.02% 3.11% 3.24% 3.34% 4.00% 4.15% -
ROE -3.08% 8.89% 5.37% 4.20% 2.15% 12.47% 10.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 244.35 997.30 749.97 488.89 233.98 887.78 658.30 -48.38%
EPS -7.92 23.56 13.61 10.77 5.45 30.98 23.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5695 2.6528 2.5355 2.565 2.5292 2.485 2.1589 12.31%
Adjusted Per Share Value based on latest NOSH - 49,488
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.04 64.95 48.85 31.60 15.08 55.85 41.09 -46.61%
EPS -0.52 1.54 0.89 0.70 0.35 1.95 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1728 0.1652 0.1658 0.163 0.1563 0.1348 16.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.57 1.80 1.79 1.75 1.96 1.69 1.75 -
P/RPS 0.64 0.18 0.24 0.36 0.84 0.19 0.27 77.87%
P/EPS -19.82 7.63 13.15 16.25 35.96 5.46 7.46 -
EY -5.04 13.11 7.60 6.15 2.78 18.33 13.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.71 0.68 0.77 0.68 0.81 -17.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 17/02/11 -
Price 1.52 1.47 1.83 1.87 1.86 1.45 1.71 -
P/RPS 0.62 0.15 0.24 0.38 0.79 0.16 0.26 78.58%
P/EPS -19.19 6.23 13.45 17.36 34.13 4.68 7.29 -
EY -5.21 16.05 7.44 5.76 2.93 21.36 13.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.72 0.73 0.74 0.58 0.79 -17.69%

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