[LAYHONG] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 163.55%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 92,215 85,862 87,933 92,108 84,643 83,734 94,959 -1.93%
PBT 4,381 6,329 4,077 2,352 -984 -277 5,651 -15.62%
Tax -600 -1,444 -241 571 356 895 -1,241 -38.42%
NP 3,781 4,885 3,836 2,923 -628 618 4,410 -9.75%
-
NP to SH 2,343 5,261 2,392 987 -1,553 360 2,526 -4.89%
-
Tax Rate 13.70% 22.82% 5.91% -24.28% - - 21.96% -
Total Cost 88,434 80,977 84,097 89,185 85,271 83,116 90,549 -1.56%
-
Net Worth 84,934 46,239 77,423 75,146 73,970 46,400 75,164 8.49%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,934 46,239 77,423 75,146 73,970 46,400 75,164 8.49%
NOSH 46,213 46,239 46,266 46,338 46,220 46,400 46,263 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.10% 5.69% 4.36% 3.17% -0.74% 0.74% 4.64% -
ROE 2.76% 11.38% 3.09% 1.31% -2.10% 0.78% 3.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 199.54 185.69 190.06 198.77 183.13 180.46 205.26 -1.86%
EPS 5.07 11.38 5.17 2.13 -3.36 0.78 5.46 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8379 1.00 1.6734 1.6217 1.6004 1.00 1.6247 8.57%
Adjusted Per Share Value based on latest NOSH - 46,338
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.19 11.35 11.62 12.17 11.19 11.07 12.55 -1.92%
EPS 0.31 0.70 0.32 0.13 -0.21 0.05 0.33 -4.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.0611 0.1023 0.0993 0.0977 0.0613 0.0993 8.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.80 0.45 0.60 0.85 0.80 0.96 -
P/RPS 0.35 0.43 0.24 0.30 0.46 0.44 0.47 -17.85%
P/EPS 13.81 7.03 8.70 28.17 -25.30 103.11 17.58 -14.87%
EY 7.24 14.22 11.49 3.55 -3.95 0.97 5.69 17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.80 0.27 0.37 0.53 0.80 0.59 -25.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 25/02/08 -
Price 1.00 0.68 0.80 0.60 1.00 0.85 0.62 -
P/RPS 0.50 0.37 0.42 0.30 0.55 0.47 0.30 40.61%
P/EPS 19.72 5.98 15.47 28.17 -29.76 109.56 11.36 44.48%
EY 5.07 16.73 6.46 3.55 -3.36 0.91 8.81 -30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.48 0.37 0.62 0.85 0.38 26.42%

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