[LAYHONG] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 29.99%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 671,701 579,223 521,028 492,096 423,105 388,754 350,546 11.44%
PBT 27,864 10,381 -23,006 18,171 19,655 15,193 11,774 15.43%
Tax -8,195 -3,196 3,932 -3,324 -2,718 -2,378 -758 48.67%
NP 19,669 7,185 -19,074 14,847 16,937 12,815 11,016 10.13%
-
NP to SH 18,605 7,157 -17,793 11,642 14,763 10,326 7,087 17.44%
-
Tax Rate 29.41% 30.79% - 18.29% 13.83% 15.65% 6.44% -
Total Cost 652,032 572,038 540,102 477,249 406,168 375,939 339,530 11.48%
-
Net Worth 135,094 119,503 112,212 130,896 118,432 92,540 82,633 8.53%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 135,094 119,503 112,212 130,896 118,432 92,540 82,633 8.53%
NOSH 50,196 49,770 49,770 49,342 47,659 46,242 46,236 1.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.93% 1.24% -3.66% 3.02% 4.00% 3.30% 3.14% -
ROE 13.77% 5.99% -15.86% 8.89% 12.47% 11.16% 8.58% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,338.14 1,163.79 1,046.86 997.30 887.78 840.68 758.16 9.92%
EPS 37.07 14.38 -35.75 23.56 30.98 22.33 15.33 15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6913 2.4011 2.2546 2.6528 2.485 2.0012 1.7872 7.05%
Adjusted Per Share Value based on latest NOSH - 49,677
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.81 76.58 68.89 65.06 55.94 51.40 46.35 11.44%
EPS 2.46 0.95 -2.35 1.54 1.95 1.37 0.94 17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.158 0.1484 0.1731 0.1566 0.1224 0.1093 8.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.39 1.82 1.15 1.80 1.69 0.90 0.80 -
P/RPS 0.25 0.16 0.11 0.18 0.19 0.11 0.11 14.65%
P/EPS 9.15 12.66 -3.22 7.63 5.46 4.03 5.22 9.80%
EY 10.93 7.90 -31.09 13.11 18.33 24.81 19.16 -8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.76 0.51 0.68 0.68 0.45 0.45 18.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 27/05/13 28/05/12 30/05/11 31/05/10 27/05/09 -
Price 3.34 1.78 1.21 1.47 1.45 0.82 0.68 -
P/RPS 0.25 0.15 0.12 0.15 0.16 0.10 0.09 18.55%
P/EPS 9.01 12.38 -3.38 6.23 4.68 3.67 4.44 12.51%
EY 11.10 8.08 -29.55 16.05 21.36 27.23 22.54 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.74 0.54 0.55 0.58 0.41 0.38 21.77%

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