[LAYHONG] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -68.5%
YoY- -80.84%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 110,310 104,817 96,168 95,058 101,316 100,027 92,215 12.65%
PBT 8,067 5,660 3,344 480 5,006 5,326 4,381 50.06%
Tax -1,680 -1,216 -1,254 226 -1,282 -722 -600 98.28%
NP 6,387 4,444 2,090 706 3,724 4,604 3,781 41.70%
-
NP to SH 4,922 3,804 2,363 1,008 3,200 3,775 2,343 63.80%
-
Tax Rate 20.83% 21.48% 37.50% -47.08% 25.61% 13.56% 13.70% -
Total Cost 103,923 100,373 94,078 94,352 97,592 95,423 88,434 11.32%
-
Net Worth 103,166 97,145 95,010 92,532 91,528 88,365 84,934 13.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 103,166 97,145 95,010 92,532 91,528 88,365 84,934 13.80%
NOSH 47,786 47,021 46,242 46,238 46,242 46,262 46,213 2.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.79% 4.24% 2.17% 0.74% 3.68% 4.60% 4.10% -
ROE 4.77% 3.92% 2.49% 1.09% 3.50% 4.27% 2.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 230.84 222.92 207.96 205.58 219.10 216.22 199.54 10.17%
EPS 10.30 8.09 5.11 2.18 6.92 8.16 5.07 60.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1589 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 11.29%
Adjusted Per Share Value based on latest NOSH - 46,238
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.58 13.85 12.71 12.56 13.39 13.22 12.19 12.64%
EPS 0.65 0.50 0.31 0.13 0.42 0.50 0.31 63.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1363 0.1284 0.1256 0.1223 0.121 0.1168 0.1122 13.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.75 1.80 0.88 0.90 0.81 0.75 0.70 -
P/RPS 0.76 0.81 0.42 0.44 0.37 0.35 0.35 67.44%
P/EPS 16.99 22.25 17.22 41.28 11.71 9.19 13.81 14.77%
EY 5.89 4.49 5.81 2.42 8.54 10.88 7.24 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.43 0.45 0.41 0.39 0.38 65.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 -
Price 1.71 1.80 1.93 0.82 0.89 1.00 1.00 -
P/RPS 0.74 0.81 0.93 0.40 0.41 0.46 0.50 29.77%
P/EPS 16.60 22.25 37.77 37.61 12.86 12.25 19.72 -10.81%
EY 6.02 4.49 2.65 2.66 7.78 8.16 5.07 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.94 0.41 0.45 0.52 0.54 28.78%

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