[LAYHONG] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
04-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 0.96%
YoY- -0.14%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 423,105 388,754 350,546 317,523 232,746 226,597 180,478 15.25%
PBT 19,655 15,193 11,774 5,123 2,356 10,237 -3,811 -
Tax -2,718 -2,378 -758 -409 -384 -3,046 712 -
NP 16,937 12,815 11,016 4,714 1,972 7,191 -3,099 -
-
NP to SH 14,763 10,326 7,087 1,400 1,402 6,639 -3,099 -
-
Tax Rate 13.83% 15.65% 6.44% 7.98% 16.30% 29.75% - -
Total Cost 406,168 375,939 339,530 312,809 230,774 219,406 183,577 14.14%
-
Net Worth 118,432 92,540 82,633 75,599 69,810 68,239 51,095 15.03%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 118,432 92,540 82,633 75,599 69,810 68,239 51,095 15.03%
NOSH 47,659 46,242 46,236 46,266 43,571 41,991 42,016 2.12%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.00% 3.30% 3.14% 1.48% 0.85% 3.17% -1.72% -
ROE 12.47% 11.16% 8.58% 1.85% 2.01% 9.73% -6.07% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 887.78 840.68 758.16 686.29 534.17 539.63 429.54 12.85%
EPS 30.98 22.33 15.33 3.03 3.22 15.81 -7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.485 2.0012 1.7872 1.634 1.6022 1.6251 1.2161 12.64%
Adjusted Per Share Value based on latest NOSH - 46,400
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 55.91 51.37 46.32 41.96 30.76 29.94 23.85 15.24%
EPS 1.95 1.36 0.94 0.19 0.19 0.88 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1565 0.1223 0.1092 0.0999 0.0923 0.0902 0.0675 15.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.69 0.90 0.80 0.80 1.05 0.69 0.79 -
P/RPS 0.19 0.11 0.11 0.12 0.20 0.13 0.18 0.90%
P/EPS 5.46 4.03 5.22 26.44 32.63 4.36 -10.71 -
EY 18.33 24.81 19.16 3.78 3.06 22.91 -9.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.45 0.49 0.66 0.42 0.65 0.75%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 31/05/10 27/05/09 04/06/08 31/05/07 30/05/06 27/05/05 -
Price 1.45 0.82 0.68 0.85 0.94 0.88 0.68 -
P/RPS 0.16 0.10 0.09 0.12 0.18 0.16 0.16 0.00%
P/EPS 4.68 3.67 4.44 28.09 29.21 5.57 -9.22 -
EY 21.36 27.23 22.54 3.56 3.42 17.97 -10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.38 0.52 0.59 0.54 0.56 0.58%

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