[LAYHONG] QoQ Cumulative 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- 79.81%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 239,407 114,244 423,105 311,295 200,985 96,168 388,754 -27.59%
PBT 10,099 5,043 19,655 17,071 9,004 3,344 15,193 -23.81%
Tax -2,343 -1,226 -2,718 -4,150 -2,470 -1,254 -2,378 -0.98%
NP 7,756 3,817 16,937 12,921 6,534 2,090 12,815 -28.42%
-
NP to SH 5,274 2,661 14,763 11,089 6,167 2,363 10,326 -36.07%
-
Tax Rate 23.20% 24.31% 13.83% 24.31% 27.43% 37.50% 15.65% -
Total Cost 231,651 110,427 406,168 298,374 194,451 94,078 375,939 -27.56%
-
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 4.20% 2.15% 12.47% 10.86% 6.40% 2.49% 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 488.89 233.98 887.78 658.30 431.17 207.96 840.68 -30.30%
EPS 10.77 5.45 30.98 23.45 13.23 5.11 22.33 -38.47%
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 31.60 15.08 55.85 41.09 26.53 12.69 51.31 -27.59%
EPS 0.70 0.35 1.95 1.46 0.81 0.31 1.36 -35.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1658 0.163 0.1563 0.1348 0.1271 0.1254 0.1221 22.60%
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 0.36 0.84 0.19 0.27 0.42 0.42 0.11 120.27%
P/EPS 16.25 35.96 5.46 7.46 13.61 17.22 4.03 153.12%
EY 6.15 2.78 18.33 13.40 7.35 5.81 24.81 -60.50%
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 0.38 0.79 0.16 0.26 0.42 0.93 0.10 143.31%
P/EPS 17.36 34.13 4.68 7.29 13.61 37.77 3.67 181.52%
EY 5.76 2.93 21.36 13.71 7.35 2.65 27.23 -64.46%
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