[LAYHONG] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -25.08%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 503,307 499,379 492,096 481,944 461,527 441,181 423,105 12.23%
PBT -2,563 7,998 18,171 18,127 20,750 21,354 19,655 -
Tax 1,546 -802 -3,324 -2,618 -2,591 -2,690 -2,718 -
NP -1,017 7,196 14,847 15,509 18,159 18,664 16,937 -
-
NP to SH -2,153 5,042 11,642 10,391 13,870 15,061 14,763 -
-
Tax Rate - 10.03% 18.29% 14.44% 12.49% 12.60% 13.83% -
Total Cost 504,324 492,183 477,249 466,435 443,368 422,517 406,168 15.47%
-
Net Worth 123,276 127,793 131,847 126,162 126,938 123,489 97,496 16.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,276 127,793 131,847 126,162 126,938 123,489 97,496 16.88%
NOSH 49,750 49,734 49,677 49,758 49,488 48,825 48,748 1.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.20% 1.44% 3.02% 3.22% 3.93% 4.23% 4.00% -
ROE -1.75% 3.95% 8.83% 8.24% 10.93% 12.20% 15.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,011.67 1,004.08 990.59 968.56 932.59 903.58 867.94 10.72%
EPS -4.33 10.14 23.44 20.88 28.03 30.85 30.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4779 2.5695 2.6541 2.5355 2.565 2.5292 2.00 15.30%
Adjusted Per Share Value based on latest NOSH - 49,758
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.43 65.91 64.95 63.61 60.92 58.23 55.85 12.22%
EPS -0.28 0.67 1.54 1.37 1.83 1.99 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1687 0.174 0.1665 0.1675 0.163 0.1287 16.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.45 1.57 1.80 1.79 1.75 1.96 1.69 -
P/RPS 0.14 0.16 0.18 0.18 0.19 0.22 0.19 -18.37%
P/EPS -33.51 15.49 7.68 8.57 6.24 6.35 5.58 -
EY -2.98 6.46 13.02 11.67 16.02 15.74 17.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.68 0.71 0.68 0.77 0.85 -21.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 -
Price 1.42 1.52 1.47 1.83 1.87 1.86 1.45 -
P/RPS 0.14 0.15 0.15 0.19 0.20 0.21 0.17 -12.10%
P/EPS -32.81 14.99 6.27 8.76 6.67 6.03 4.79 -
EY -3.05 6.67 15.94 11.41 14.99 16.58 20.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.55 0.72 0.73 0.74 0.73 -15.16%

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