[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 288.12%
YoY- 406.21%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 293,696 192,242 92,215 350,546 264,684 176,751 84,643 128.67%
PBT 14,713 9,707 4,381 11,774 5,445 1,368 -984 -
Tax -2,604 -1,322 -600 -758 686 927 356 -
NP 12,109 8,385 3,781 11,016 6,131 2,295 -628 -
-
NP to SH 9,318 6,118 2,343 7,087 1,826 -566 -1,553 -
-
Tax Rate 17.70% 13.62% 13.70% 6.44% -12.60% -67.76% - -
Total Cost 281,587 183,857 88,434 339,530 258,553 174,456 85,271 121.27%
-
Net Worth 91,529 88,329 84,934 82,633 77,357 75,236 73,970 15.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 91,529 88,329 84,934 82,633 77,357 75,236 73,970 15.21%
NOSH 46,243 46,243 46,213 46,236 46,227 46,393 46,220 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.12% 4.36% 4.10% 3.14% 2.32% 1.30% -0.74% -
ROE 10.18% 6.93% 2.76% 8.58% 2.36% -0.75% -2.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 635.11 415.72 199.54 758.16 572.56 380.98 183.13 128.59%
EPS 20.15 13.23 5.07 15.33 3.95 -1.22 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9793 1.9101 1.8379 1.7872 1.6734 1.6217 1.6004 15.17%
Adjusted Per Share Value based on latest NOSH - 46,239
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.81 25.40 12.19 46.32 34.98 23.36 11.19 128.60%
EPS 1.23 0.81 0.31 0.94 0.24 -0.07 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1167 0.1122 0.1092 0.1022 0.0994 0.0977 15.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.75 0.70 0.80 0.45 0.60 0.85 -
P/RPS 0.13 0.18 0.35 0.11 0.08 0.16 0.46 -56.83%
P/EPS 4.02 5.67 13.81 5.22 11.39 -49.18 -25.30 -
EY 24.88 17.64 7.24 19.16 8.78 -2.03 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.38 0.45 0.27 0.37 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 -
Price 0.89 1.00 1.00 0.68 0.80 0.60 1.00 -
P/RPS 0.14 0.24 0.50 0.09 0.14 0.16 0.55 -59.73%
P/EPS 4.42 7.56 19.72 4.44 20.25 -49.18 -29.76 -
EY 22.64 13.23 5.07 22.54 4.94 -2.03 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.54 0.38 0.48 0.37 0.62 -19.18%

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