[LAYHONG] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -15.23%
YoY- 33.78%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 104,817 96,168 95,058 101,316 100,027 92,215 85,862 14.20%
PBT 5,660 3,344 480 5,006 5,326 4,381 6,329 -7.17%
Tax -1,216 -1,254 226 -1,282 -722 -600 -1,444 -10.81%
NP 4,444 2,090 706 3,724 4,604 3,781 4,885 -6.10%
-
NP to SH 3,804 2,363 1,008 3,200 3,775 2,343 5,261 -19.42%
-
Tax Rate 21.48% 37.50% -47.08% 25.61% 13.56% 13.70% 22.82% -
Total Cost 100,373 94,078 94,352 97,592 95,423 88,434 80,977 15.37%
-
Net Worth 97,145 95,010 92,532 91,528 88,365 84,934 46,239 63.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 97,145 95,010 92,532 91,528 88,365 84,934 46,239 63.96%
NOSH 47,021 46,242 46,238 46,242 46,262 46,213 46,239 1.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.24% 2.17% 0.74% 3.68% 4.60% 4.10% 5.69% -
ROE 3.92% 2.49% 1.09% 3.50% 4.27% 2.76% 11.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 222.92 207.96 205.58 219.10 216.22 199.54 185.69 12.94%
EPS 8.09 5.11 2.18 6.92 8.16 5.07 11.38 -20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 1.00 62.14%
Adjusted Per Share Value based on latest NOSH - 46,242
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.86 12.72 12.57 13.40 13.23 12.19 11.35 14.23%
EPS 0.50 0.31 0.13 0.42 0.50 0.31 0.70 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1284 0.1256 0.1223 0.121 0.1168 0.1123 0.0611 63.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 0.88 0.90 0.81 0.75 0.70 0.80 -
P/RPS 0.81 0.42 0.44 0.37 0.35 0.35 0.43 52.46%
P/EPS 22.25 17.22 41.28 11.71 9.19 13.81 7.03 115.41%
EY 4.49 5.81 2.42 8.54 10.88 7.24 14.22 -53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.43 0.45 0.41 0.39 0.38 0.80 5.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 -
Price 1.80 1.93 0.82 0.89 1.00 1.00 0.68 -
P/RPS 0.81 0.93 0.40 0.41 0.46 0.50 0.37 68.51%
P/EPS 22.25 37.77 37.61 12.86 12.25 19.72 5.98 139.92%
EY 4.49 2.65 2.66 7.78 8.16 5.07 16.73 -58.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.41 0.45 0.52 0.54 0.68 17.83%

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