[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 33.13%
YoY- 42.97%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 370,134 239,407 114,244 423,105 311,295 200,985 96,168 144.99%
PBT 15,543 10,099 5,043 19,655 17,071 9,004 3,344 177.73%
Tax -4,050 -2,343 -1,226 -2,718 -4,150 -2,470 -1,254 118.02%
NP 11,493 7,756 3,817 16,937 12,921 6,534 2,090 210.58%
-
NP to SH 6,717 5,274 2,661 14,763 11,089 6,167 2,363 100.28%
-
Tax Rate 26.06% 23.20% 24.31% 13.83% 24.31% 27.43% 37.50% -
Total Cost 358,641 231,651 110,427 406,168 298,374 194,451 94,078 143.43%
-
Net Worth 125,135 125,606 123,489 118,432 102,089 96,304 95,010 20.09%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 125,135 125,606 123,489 118,432 102,089 96,304 95,010 20.09%
NOSH 49,353 48,969 48,825 47,659 47,287 46,613 46,242 4.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.11% 3.24% 3.34% 4.00% 4.15% 3.25% 2.17% -
ROE 5.37% 4.20% 2.15% 12.47% 10.86% 6.40% 2.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 749.97 488.89 233.98 887.78 658.30 431.17 207.96 134.61%
EPS 13.61 10.77 5.45 30.98 23.45 13.23 5.11 91.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5355 2.565 2.5292 2.485 2.1589 2.066 2.0546 15.00%
Adjusted Per Share Value based on latest NOSH - 48,748
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.85 31.60 15.08 55.85 41.09 26.53 12.69 145.02%
EPS 0.89 0.70 0.35 1.95 1.46 0.81 0.31 101.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1658 0.163 0.1563 0.1348 0.1271 0.1254 20.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.75 1.96 1.69 1.75 1.80 0.88 -
P/RPS 0.24 0.36 0.84 0.19 0.27 0.42 0.42 -31.06%
P/EPS 13.15 16.25 35.96 5.46 7.46 13.61 17.22 -16.41%
EY 7.60 6.15 2.78 18.33 13.40 7.35 5.81 19.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.77 0.68 0.81 0.87 0.43 39.57%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 26/08/11 30/05/11 17/02/11 22/11/10 26/08/10 -
Price 1.83 1.87 1.86 1.45 1.71 1.80 1.93 -
P/RPS 0.24 0.38 0.79 0.16 0.26 0.42 0.93 -59.36%
P/EPS 13.45 17.36 34.13 4.68 7.29 13.61 37.77 -49.66%
EY 7.44 5.76 2.93 21.36 13.71 7.35 2.65 98.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.74 0.58 0.79 0.87 0.94 -16.24%

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