[LAYHONG] YoY Cumulative 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- -66.94%
YoY- 250.87%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 121,527 114,244 96,168 92,215 84,643 64,335 48,780 16.41%
PBT -5,130 5,043 3,344 4,381 -984 -1,526 2,044 -
Tax 1,296 -1,226 -1,254 -600 356 392 -607 -
NP -3,834 3,817 2,090 3,781 -628 -1,134 1,437 -
-
NP to SH -3,939 2,661 2,363 2,343 -1,553 -2,595 1,627 -
-
Tax Rate - 24.31% 37.50% 13.70% - - 29.70% -
Total Cost 125,361 110,427 94,078 88,434 85,271 65,469 47,343 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 -3.08% 2.15% 2.49% 2.76% -2.10% -3.63% 2.33% -
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 244.35 233.98 207.96 199.54 183.13 139.08 116.03 13.20%
EPS -7.92 5.45 5.11 5.07 -3.36 -5.61 3.87 -
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 16.04 15.08 12.69 12.17 11.17 8.49 6.44 16.41%
EPS -0.52 0.35 0.31 0.31 -0.20 -0.34 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.163 0.1254 0.1121 0.0976 0.0944 0.0923 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 0.64 0.84 0.42 0.35 0.46 0.71 0.84 -4.42%
P/EPS -19.82 35.96 17.22 13.81 -25.30 -17.65 25.32 -
EY -5.04 2.78 5.81 7.24 -3.95 -5.67 3.95 -
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 0.62 0.79 0.93 0.50 0.55 0.77 0.87 -5.48%
P/EPS -19.19 34.13 37.77 19.72 -29.76 -19.07 26.10 -
EY -5.21 2.93 2.65 5.07 -3.36 -5.24 3.83 -
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