[LAYHONG] QoQ TTM 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- 16.6%
YoY- -17.02%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 461,527 441,181 423,105 406,353 397,359 392,569 388,616 12.13%
PBT 20,750 21,354 19,655 17,551 14,490 14,156 15,193 23.07%
Tax -2,591 -2,690 -2,718 -3,924 -3,526 -3,032 -2,378 5.88%
NP 18,159 18,664 16,937 13,627 10,964 11,124 12,815 26.13%
-
NP to SH 13,870 15,061 14,763 12,097 10,375 10,346 10,326 21.71%
-
Tax Rate 12.49% 12.60% 13.83% 22.36% 24.33% 21.42% 15.65% -
Total Cost 443,368 422,517 406,168 392,726 386,395 381,445 375,801 11.64%
-
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 3.93% 4.23% 4.00% 3.35% 2.76% 2.83% 3.30% -
ROE 10.93% 12.20% 15.14% 11.73% 10.68% 10.89% 11.16% -
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 932.59 903.58 867.94 850.35 845.07 848.93 840.46 7.17%
EPS 28.03 30.85 30.28 25.31 22.06 22.37 22.33 16.34%
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 60.92 58.23 55.85 53.64 52.45 51.82 51.29 12.14%
EPS 1.83 1.99 1.95 1.60 1.37 1.37 1.36 21.86%
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 0.19 0.22 0.19 0.21 0.21 0.10 0.11 43.91%
P/EPS 6.24 6.35 5.58 6.91 8.16 3.93 4.03 33.80%
EY 16.02 15.74 17.92 14.47 12.26 25.42 24.81 -25.27%
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 0.20 0.21 0.17 0.20 0.21 0.23 0.10 58.67%
P/EPS 6.67 6.03 4.79 6.75 8.16 8.63 3.67 48.87%
EY 14.99 16.58 20.89 14.80 12.26 11.59 27.23 -32.80%
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