[LAYHONG] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock

[LAYHONG] LAY HONG BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- -8.46%

YoY- 0.85%

Quarter Report

LayHong30June2010.pdf

Latest QR

Upcoming QR

LAYHONG's Result

LAYHONG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	556,560	486,108	456,976	384,672	368,860	338,572	257,340	13.70%
YoY %	14.49%	6.37%	18.80%	4.29%	8.95%	31.57%	-	-
Horiz. %	216.27%	188.90%	177.58%	149.48%	143.34%	131.57%	100.00%	-
PBT	2,012	-20,520	20,172	13,376	17,524	-3,936	-6,104	-
YoY %	109.81%	-201.73%	50.81%	-23.67%	545.22%	35.52%	-	-
Horiz. %	-32.96%	336.17%	-330.47%	-219.13%	-287.09%	64.48%	100.00%	-
Tax	-488	5,184	-4,904	-5,016	-2,400	1,424	1,568	-
YoY %	-109.41%	205.71%	2.23%	-109.00%	-268.54%	-9.18%	-	-
Horiz. %	-31.12%	330.61%	-312.76%	-319.90%	-153.06%	90.82%	100.00%	-
NP	1,524	-15,336	15,268	8,360	15,124	-2,512	-4,536	-
YoY %	109.94%	-200.45%	82.63%	-44.72%	702.07%	44.62%	-	-
Horiz. %	-33.60%	338.10%	-336.60%	-184.30%	-333.42%	55.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	624	-15,756	10,644	9,452	9,372	-6,212	-10,380	-
YoY %	103.96%	-248.03%	12.61%	0.85%	250.87%	40.15%	-	-
Horiz. %	-6.01%	151.79%	-102.54%	-91.06%	-90.29%	59.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.25%	-	24.31%	37.50%	13.70%	-	-	-
YoY %	0.00%	-	-35.17%	173.72%	0.00%	-	-	-
Horiz. %	177.01%	-	177.45%	273.72%	100.00%	-	-	-
Total Cost	555,036	501,444	441,708	376,312	353,736	341,084	261,876	13.32%
YoY %	10.69%	13.52%	17.38%	6.38%	3.71%	30.25%	-	-
Horiz. %	211.95%	191.48%	168.67%	143.70%	135.08%	130.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,663	127,793	123,489	95,010	84,934	73,970	71,517	8.02%
YoY %	-11.06%	3.49%	29.97%	11.86%	14.82%	3.43%	-	-
Horiz. %	158.93%	178.69%	172.67%	132.85%	118.76%	103.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	113,663	127,793	123,489	95,010	84,934	73,970	71,517	8.02%
YoY %	-11.06%	3.49%	29.97%	11.86%	14.82%	3.43%	-	-
Horiz. %	158.93%	178.69%	172.67%	132.85%	118.76%	103.43%	100.00%	-
NOSH	50,322	49,734	48,825	46,242	46,213	46,220	46,256	1.41%
YoY %	1.18%	1.86%	5.59%	0.06%	-0.02%	-0.08%	-	-
Horiz. %	108.79%	107.52%	105.55%	99.97%	99.91%	99.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.27%	-3.15%	3.34%	2.17%	4.10%	-0.74%	-1.76%	-
YoY %	108.57%	-194.31%	53.92%	-47.07%	654.05%	57.95%	-	-
Horiz. %	-15.34%	178.98%	-189.77%	-123.30%	-232.95%	42.05%	100.00%	-
ROE	0.55%	-12.33%	8.62%	9.95%	11.03%	-8.40%	-14.51%	-
YoY %	104.46%	-243.04%	-13.37%	-9.79%	231.31%	42.11%	-	-
Horiz. %	-3.79%	84.98%	-59.41%	-68.57%	-76.02%	57.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	1,105.98	977.40	935.93	831.86	798.17	732.52	556.33	12.12%
YoY %	13.16%	4.43%	12.51%	4.22%	8.96%	31.67%	-	-
Horiz. %	198.80%	175.69%	168.23%	149.53%	143.47%	131.67%	100.00%	-
EPS	1.24	-31.68	21.80	20.44	20.28	-13.44	-22.44	-
YoY %	103.91%	-245.32%	6.65%	0.79%	250.89%	40.11%	-	-
Horiz. %	-5.53%	141.18%	-97.15%	-91.09%	-90.37%	59.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.2587	2.5695	2.5292	2.0546	1.8379	1.6004	1.5461	6.51%
YoY %	-12.10%	1.59%	23.10%	11.79%	14.84%	3.51%	-	-
Horiz. %	146.09%	166.19%	163.59%	132.89%	118.87%	103.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 46,242
RPS	73.55	64.24	60.39	50.83	48.74	44.74	34.01	13.70%
YoY %	14.49%	6.38%	18.81%	4.29%	8.94%	31.55%	-	-
Horiz. %	216.26%	188.89%	177.57%	149.46%	143.31%	131.55%	100.00%	-
EPS	0.08	-2.08	1.41	1.25	1.24	-0.82	-1.37	-
YoY %	103.85%	-247.52%	12.80%	0.81%	251.22%	40.15%	-	-
Horiz. %	-5.84%	151.82%	-102.92%	-91.24%	-90.51%	59.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1502	0.1689	0.1632	0.1256	0.1122	0.0977	0.0945	8.02%
YoY %	-11.07%	3.49%	29.94%	11.94%	14.84%	3.39%	-	-
Horiz. %	158.94%	178.73%	172.70%	132.91%	118.73%	103.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.25	1.57	1.96	0.88	0.70	0.85	0.99	-
P/RPS	0.11	0.16	0.21	0.11	0.09	0.12	0.18	-7.87%
YoY %	-31.25%	-23.81%	90.91%	22.22%	-25.00%	-33.33%	-	-
Horiz. %	61.11%	88.89%	116.67%	61.11%	50.00%	66.67%	100.00%	-
P/EPS	100.81	-4.96	8.99	4.31	3.45	-6.32	-4.41	-
YoY %	2,132.46%	-155.17%	108.58%	24.93%	154.59%	-43.31%	-	-
Horiz. %	-2,285.94%	112.47%	-203.85%	-97.73%	-78.23%	143.31%	100.00%	-
EY	0.99	-20.18	11.12	23.23	28.97	-15.81	-22.67	-
YoY %	104.91%	-281.47%	-52.13%	-19.81%	283.24%	30.26%	-	-
Horiz. %	-4.37%	89.02%	-49.05%	-102.47%	-127.79%	69.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.55	0.61	0.77	0.43	0.38	0.53	0.64	-2.49%
YoY %	-9.84%	-20.78%	79.07%	13.16%	-28.30%	-17.19%	-	-
Horiz. %	85.94%	95.31%	120.31%	67.19%	59.38%	82.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	27/08/12	26/08/11	26/08/10	25/08/09	29/08/08	27/08/07	-
Price	1.20	1.52	1.86	1.93	1.00	1.00	1.07	-
P/RPS	0.11	0.16	0.20	0.23	0.13	0.14	0.19	-8.69%
YoY %	-31.25%	-20.00%	-13.04%	76.92%	-7.14%	-26.32%	-	-
Horiz. %	57.89%	84.21%	105.26%	121.05%	68.42%	73.68%	100.00%	-
P/EPS	96.77	-4.80	8.53	9.44	4.93	-7.44	-4.77	-
YoY %	2,116.04%	-156.27%	-9.64%	91.48%	166.26%	-55.97%	-	-
Horiz. %	-2,028.72%	100.63%	-178.83%	-197.90%	-103.35%	155.97%	100.00%	-
EY	1.03	-20.84	11.72	10.59	20.28	-13.44	-20.97	-
YoY %	104.94%	-277.82%	10.67%	-47.78%	250.89%	35.91%	-	-
Horiz. %	-4.91%	99.38%	-55.89%	-50.50%	-96.71%	64.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.59	0.74	0.94	0.54	0.62	0.69	-4.29%
YoY %	-10.17%	-20.27%	-21.28%	74.07%	-12.90%	-10.14%	-	-
Horiz. %	76.81%	85.51%	107.25%	136.23%	78.26%	89.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos