[LAYHONG] YoY Annualized Quarter 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- 32.24%
YoY- 250.87%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 486,108 456,976 384,672 368,860 338,572 257,340 195,120 16.41%
PBT -20,520 20,172 13,376 17,524 -3,936 -6,104 8,176 -
Tax 5,184 -4,904 -5,016 -2,400 1,424 1,568 -2,428 -
NP -15,336 15,268 8,360 15,124 -2,512 -4,536 5,748 -
-
NP to SH -15,756 10,644 9,452 9,372 -6,212 -10,380 6,508 -
-
Tax Rate - 24.31% 37.50% 13.70% - - 29.70% -
Total Cost 501,444 441,708 376,312 353,736 341,084 261,876 189,372 17.60%
-
Net Worth 127,793 123,489 95,010 84,934 73,970 71,517 69,952 10.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 127,793 123,489 95,010 84,934 73,970 71,517 69,952 10.55%
NOSH 49,734 48,825 46,242 46,213 46,220 46,256 42,041 2.83%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.15% 3.34% 2.17% 4.10% -0.74% -1.76% 2.95% -
ROE -12.33% 8.62% 9.95% 11.03% -8.40% -14.51% 9.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 977.40 935.93 831.86 798.17 732.52 556.33 464.11 13.20%
EPS -31.68 21.80 20.44 20.28 -13.44 -22.44 15.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5695 2.5292 2.0546 1.8379 1.6004 1.5461 1.6639 7.50%
Adjusted Per Share Value based on latest NOSH - 46,213
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.24 60.39 50.83 48.74 44.74 34.01 25.78 16.41%
EPS -2.08 1.41 1.25 1.24 -0.82 -1.37 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.1632 0.1256 0.1122 0.0977 0.0945 0.0924 10.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.57 1.96 0.88 0.70 0.85 0.99 0.98 -
P/RPS 0.16 0.21 0.11 0.09 0.12 0.18 0.21 -4.42%
P/EPS -4.96 8.99 4.31 3.45 -6.32 -4.41 6.33 -
EY -20.18 11.12 23.23 28.97 -15.81 -22.67 15.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 0.43 0.38 0.53 0.64 0.59 0.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 26/08/10 25/08/09 29/08/08 27/08/07 30/08/06 -
Price 1.52 1.86 1.93 1.00 1.00 1.07 1.01 -
P/RPS 0.16 0.20 0.23 0.13 0.14 0.19 0.22 -5.16%
P/EPS -4.80 8.53 9.44 4.93 -7.44 -4.77 6.52 -
EY -20.84 11.72 10.59 20.28 -13.44 -20.97 15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.94 0.54 0.62 0.69 0.61 -0.55%

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