[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 10.82%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 311,295 200,985 96,168 388,754 293,696 192,242 92,215 124.53%
PBT 17,071 9,004 3,344 15,193 14,713 9,707 4,381 147.01%
Tax -4,150 -2,470 -1,254 -2,378 -2,604 -1,322 -600 261.74%
NP 12,921 6,534 2,090 12,815 12,109 8,385 3,781 126.37%
-
NP to SH 11,089 6,167 2,363 10,326 9,318 6,118 2,343 181.09%
-
Tax Rate 24.31% 27.43% 37.50% 15.65% 17.70% 13.62% 13.70% -
Total Cost 298,374 194,451 94,078 375,939 281,587 183,857 88,434 124.45%
-
Net Worth 102,089 96,304 95,010 92,540 91,529 88,329 84,934 13.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 102,089 96,304 95,010 92,540 91,529 88,329 84,934 13.01%
NOSH 47,287 46,613 46,242 46,242 46,243 46,243 46,213 1.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.15% 3.25% 2.17% 3.30% 4.12% 4.36% 4.10% -
ROE 10.86% 6.40% 2.49% 11.16% 10.18% 6.93% 2.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 658.30 431.17 207.96 840.68 635.11 415.72 199.54 121.13%
EPS 23.45 13.23 5.11 22.33 20.15 13.23 5.07 176.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1589 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 11.29%
Adjusted Per Share Value based on latest NOSH - 46,238
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.14 26.56 12.71 51.37 38.81 25.40 12.19 124.49%
EPS 1.47 0.81 0.31 1.36 1.23 0.81 0.31 181.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1273 0.1256 0.1223 0.121 0.1167 0.1122 13.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.75 1.80 0.88 0.90 0.81 0.75 0.70 -
P/RPS 0.27 0.42 0.42 0.11 0.13 0.18 0.35 -15.84%
P/EPS 7.46 13.61 17.22 4.03 4.02 5.67 13.81 -33.59%
EY 13.40 7.35 5.81 24.81 24.88 17.64 7.24 50.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.43 0.45 0.41 0.39 0.38 65.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 -
Price 1.71 1.80 1.93 0.82 0.89 1.00 1.00 -
P/RPS 0.26 0.42 0.93 0.10 0.14 0.24 0.50 -35.25%
P/EPS 7.29 13.61 37.77 3.67 4.42 7.56 19.72 -48.39%
EY 13.71 7.35 2.65 27.23 22.64 13.23 5.07 93.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.94 0.41 0.45 0.52 0.54 28.78%

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