[LAYHONG] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 29.39%
YoY- 53.81%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 125,163 114,244 111,810 110,310 104,817 96,168 95,058 20.11%
PBT 5,056 5,043 2,584 8,067 5,660 3,344 480 379.83%
Tax -1,117 -1,226 1,432 -1,680 -1,216 -1,254 226 -
NP 3,939 3,817 4,016 6,387 4,444 2,090 706 214.24%
-
NP to SH 2,613 2,661 3,674 4,922 3,804 2,363 1,008 88.59%
-
Tax Rate 22.09% 24.31% -55.42% 20.83% 21.48% 37.50% -47.08% -
Total Cost 121,224 110,427 107,794 103,923 100,373 94,078 94,352 18.16%
-
Net Worth 126,938 123,489 97,496 103,166 97,145 95,010 92,532 23.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 126,938 123,489 97,496 103,166 97,145 95,010 92,532 23.43%
NOSH 49,488 48,825 48,748 47,786 47,021 46,242 46,238 4.62%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.15% 3.34% 3.59% 5.79% 4.24% 2.17% 0.74% -
ROE 2.06% 2.15% 3.77% 4.77% 3.92% 2.49% 1.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 252.91 233.98 229.36 230.84 222.92 207.96 205.58 14.79%
EPS 5.28 5.45 7.53 10.30 8.09 5.11 2.18 80.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.565 2.5292 2.00 2.1589 2.066 2.0546 2.0012 17.97%
Adjusted Per Share Value based on latest NOSH - 47,786
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.52 15.08 14.76 14.56 13.84 12.69 12.55 20.08%
EPS 0.34 0.35 0.48 0.65 0.50 0.31 0.13 89.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.163 0.1287 0.1362 0.1282 0.1254 0.1221 23.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.75 1.96 1.69 1.75 1.80 0.88 0.90 -
P/RPS 0.69 0.84 0.74 0.76 0.81 0.42 0.44 34.94%
P/EPS 33.14 35.96 22.42 16.99 22.25 17.22 41.28 -13.60%
EY 3.02 2.78 4.46 5.89 4.49 5.81 2.42 15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.85 0.81 0.87 0.43 0.45 31.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 17/02/11 22/11/10 26/08/10 31/05/10 -
Price 1.87 1.86 1.45 1.71 1.80 1.93 0.82 -
P/RPS 0.74 0.79 0.63 0.74 0.81 0.93 0.40 50.64%
P/EPS 35.42 34.13 19.24 16.60 22.25 37.77 37.61 -3.91%
EY 2.82 2.93 5.20 6.02 4.49 2.65 2.66 3.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.73 0.79 0.87 0.94 0.41 46.84%

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