[LAYHONG] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 30.56%
YoY- 1180.92%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 501,236 478,814 401,970 384,484 353,502 277,660 210,570 15.53%
PBT -21,270 20,198 18,008 19,414 2,736 -502 6,286 -
Tax 5,054 -4,686 -4,940 -2,644 1,854 -126 -1,864 -
NP -16,216 15,512 13,068 16,770 4,590 -628 4,422 -
-
NP to SH -17,042 10,548 12,334 12,236 -1,132 -2,972 5,342 -
-
Tax Rate - 23.20% 27.43% 13.62% -67.76% - 29.65% -
Total Cost 517,452 463,302 388,902 367,714 348,912 278,288 206,148 16.56%
-
Net Worth 123,330 125,606 96,304 88,329 75,236 72,684 70,617 9.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,977 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 123,330 125,606 96,304 88,329 75,236 72,684 70,617 9.72%
NOSH 49,772 48,969 46,613 46,243 46,393 46,292 41,996 2.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.24% 3.24% 3.25% 4.36% 1.30% -0.23% 2.10% -
ROE -13.82% 8.40% 12.81% 13.85% -1.50% -4.09% 7.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,007.06 977.78 862.34 831.44 761.97 599.79 501.39 12.31%
EPS -34.24 21.54 26.46 26.46 -2.44 -6.42 12.72 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4779 2.565 2.066 1.9101 1.6217 1.5701 1.6815 6.66%
Adjusted Per Share Value based on latest NOSH - 46,262
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.16 63.20 53.06 50.75 46.66 36.65 27.79 15.53%
EPS -2.25 1.39 1.63 1.62 -0.15 -0.39 0.71 -
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1628 0.1658 0.1271 0.1166 0.0993 0.0959 0.0932 9.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.45 1.75 1.80 0.75 0.60 1.00 1.02 -
P/RPS 0.14 0.18 0.21 0.09 0.08 0.17 0.20 -5.76%
P/EPS -4.23 8.12 6.80 2.83 -24.59 -15.58 8.02 -
EY -23.61 12.31 14.70 35.28 -4.07 -6.42 12.47 -
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.87 0.39 0.37 0.64 0.61 -0.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 22/11/10 19/11/09 27/11/08 16/11/07 30/11/06 -
Price 1.42 1.87 1.80 1.00 0.60 1.02 1.12 -
P/RPS 0.14 0.19 0.21 0.12 0.08 0.17 0.22 -7.24%
P/EPS -4.15 8.68 6.80 3.78 -24.59 -15.89 8.81 -
EY -24.11 11.52 14.70 26.46 -4.07 -6.29 11.36 -
DY 7.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.87 0.52 0.37 0.65 0.67 -2.65%

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