[LAYHONG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 73.32%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 383,722 250,618 121,527 492,096 370,134 239,407 114,244 123.45%
PBT -15,766 -10,635 -5,130 18,171 15,543 10,099 5,043 -
Tax 3,756 2,527 1,296 -3,324 -4,050 -2,343 -1,226 -
NP -12,010 -8,108 -3,834 14,847 11,493 7,756 3,817 -
-
NP to SH -12,593 -8,521 -3,939 11,642 6,717 5,274 2,661 -
-
Tax Rate - - - 18.29% 26.06% 23.20% 24.31% -
Total Cost 395,732 258,726 125,361 477,249 358,641 231,651 110,427 133.27%
-
Net Worth 117,413 123,330 127,793 130,896 125,135 125,606 123,489 -3.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 2,488 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 117,413 123,330 127,793 130,896 125,135 125,606 123,489 -3.29%
NOSH 49,774 49,772 49,734 49,342 49,353 48,969 48,825 1.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.13% -3.24% -3.15% 3.02% 3.11% 3.24% 3.34% -
ROE -10.73% -6.91% -3.08% 8.89% 5.37% 4.20% 2.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 770.92 503.53 244.35 997.30 749.97 488.89 233.98 120.62%
EPS -25.30 -17.12 -7.92 23.56 13.61 10.77 5.45 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3589 2.4779 2.5695 2.6528 2.5355 2.565 2.5292 -4.52%
Adjusted Per Share Value based on latest NOSH - 49,677
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.74 33.14 16.07 65.06 48.94 31.65 15.11 123.42%
EPS -1.67 -1.13 -0.52 1.54 0.89 0.70 0.35 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1631 0.169 0.1731 0.1655 0.1661 0.1633 -3.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.26 1.45 1.57 1.80 1.79 1.75 1.96 -
P/RPS 0.16 0.29 0.64 0.18 0.24 0.36 0.84 -66.72%
P/EPS -4.98 -8.47 -19.82 7.63 13.15 16.25 35.96 -
EY -20.08 -11.81 -5.04 13.11 7.60 6.15 2.78 -
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.61 0.68 0.71 0.68 0.77 -21.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 24/11/11 26/08/11 -
Price 1.27 1.42 1.52 1.47 1.83 1.87 1.86 -
P/RPS 0.16 0.28 0.62 0.15 0.24 0.38 0.79 -65.34%
P/EPS -5.02 -8.29 -19.19 6.23 13.45 17.36 34.13 -
EY -19.92 -12.06 -5.21 16.05 7.44 5.76 2.93 -
DY 0.00 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.59 0.55 0.72 0.73 0.74 -18.86%

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