[LAYHONG] QoQ 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- 241.3%
YoY- 34.05%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 133,104 129,091 121,527 121,962 130,727 125,163 114,244 10.67%
PBT -5,131 -5,505 -5,130 2,628 5,444 5,056 5,043 -
Tax 1,229 1,231 1,296 726 -1,707 -1,117 -1,226 -
NP -3,902 -4,274 -3,834 3,354 3,737 3,939 3,817 -
-
NP to SH -4,072 -4,582 -3,939 4,925 1,443 2,613 2,661 -
-
Tax Rate - - - -27.63% 31.36% 22.09% 24.31% -
Total Cost 137,006 133,365 125,361 118,608 126,990 121,224 110,427 15.38%
-
Net Worth 117,425 123,276 127,793 131,847 126,162 126,938 123,489 -3.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 2,487 - - - - - -
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 117,425 123,276 127,793 131,847 126,162 126,938 123,489 -3.28%
NOSH 49,779 49,750 49,734 49,677 49,758 49,488 48,825 1.29%
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 -2.93% -3.31% -3.15% 2.75% 2.86% 3.15% 3.34% -
ROE -3.47% -3.72% -3.08% 3.74% 1.14% 2.06% 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 267.38 259.48 244.35 245.51 262.72 252.91 233.98 9.25%
EPS -8.18 -9.21 -7.92 9.91 2.90 5.28 5.45 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3589 2.4779 2.5695 2.6541 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 17.60 17.07 16.07 16.13 17.28 16.55 15.11 10.65%
EPS -0.54 -0.61 -0.52 0.65 0.19 0.35 0.35 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.163 0.169 0.1743 0.1668 0.1678 0.1633 -3.27%
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 0.47 0.56 0.64 0.73 0.68 0.69 0.84 -31.97%
P/EPS -15.40 -15.74 -19.82 18.16 61.72 33.14 35.96 -
EY -6.49 -6.35 -5.04 5.51 1.62 3.02 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 0.47 0.55 0.62 0.60 0.70 0.74 0.79 -29.15%
P/EPS -15.53 -15.42 -19.19 14.83 63.10 35.42 34.13 -
EY -6.44 -6.49 -5.21 6.74 1.58 2.82 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