[LAYHONG] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 54.97%
YoY- 349.75%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 388,616 379,420 366,037 358,118 350,546 348,418 355,444 6.13%
PBT 15,193 21,042 20,113 17,139 11,774 5,168 6,742 71.96%
Tax -2,378 -4,048 -3,007 -1,714 -758 1,581 581 -
NP 12,815 16,994 17,106 15,425 11,016 6,749 7,323 45.26%
-
NP to SH 10,326 14,579 13,771 10,983 7,087 2,186 2,320 170.82%
-
Tax Rate 15.65% 19.24% 14.95% 10.00% 6.44% -30.59% -8.62% -
Total Cost 375,801 362,426 348,931 342,693 339,530 341,669 348,121 5.23%
-
Net Worth 92,532 91,528 88,365 84,934 46,239 77,423 75,146 14.89%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,532 91,528 88,365 84,934 46,239 77,423 75,146 14.89%
NOSH 46,238 46,242 46,262 46,213 46,239 46,266 46,338 -0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.30% 4.48% 4.67% 4.31% 3.14% 1.94% 2.06% -
ROE 11.16% 15.93% 15.58% 12.93% 15.33% 2.82% 3.09% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 840.46 820.50 791.22 774.93 758.11 753.06 767.07 6.28%
EPS 22.33 31.53 29.77 23.77 15.33 4.72 5.01 171.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0012 1.9793 1.9101 1.8379 1.00 1.6734 1.6217 15.06%
Adjusted Per Share Value based on latest NOSH - 46,213
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.35 50.14 48.37 47.32 46.32 46.04 46.97 6.12%
EPS 1.36 1.93 1.82 1.45 0.94 0.29 0.31 168.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.121 0.1168 0.1122 0.0611 0.1023 0.0993 14.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.90 0.81 0.75 0.70 0.80 0.45 0.60 -
P/RPS 0.11 0.10 0.09 0.09 0.11 0.06 0.08 23.67%
P/EPS 4.03 2.57 2.52 2.95 5.22 9.52 11.98 -51.66%
EY 24.81 38.92 39.69 33.95 19.16 10.50 8.34 106.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.39 0.38 0.80 0.27 0.37 13.95%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 19/02/09 27/11/08 -
Price 0.82 0.89 1.00 1.00 0.68 0.80 0.60 -
P/RPS 0.10 0.11 0.13 0.13 0.09 0.11 0.08 16.05%
P/EPS 3.67 2.82 3.36 4.21 4.44 16.93 11.98 -54.58%
EY 27.23 35.42 29.77 23.77 22.54 5.91 8.34 120.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.52 0.54 0.68 0.48 0.37 7.08%

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