[LAYHONG] YoY Cumulative 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- 161.12%
YoY- 1180.92%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 250,618 239,407 200,985 192,242 176,751 138,830 105,285 15.53%
PBT -10,635 10,099 9,004 9,707 1,368 -251 3,143 -
Tax 2,527 -2,343 -2,470 -1,322 927 -63 -932 -
NP -8,108 7,756 6,534 8,385 2,295 -314 2,211 -
-
NP to SH -8,521 5,274 6,167 6,118 -566 -1,486 2,671 -
-
Tax Rate - 23.20% 27.43% 13.62% -67.76% - 29.65% -
Total Cost 258,726 231,651 194,451 183,857 174,456 139,144 103,074 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 2,488 - - - - - - -
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 -6.91% 4.20% 6.40% 6.93% -0.75% -2.04% 3.78% -
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 503.53 488.89 431.17 415.72 380.98 299.90 250.70 12.31%
EPS -17.12 10.77 13.23 13.23 -1.22 -3.21 6.36 -
DPS 5.00 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 33.14 31.65 26.57 25.42 23.37 18.36 13.92 15.53%
EPS -1.13 0.70 0.82 0.81 -0.07 -0.20 0.35 -
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1661 0.1273 0.1168 0.0995 0.0961 0.0934 9.72%
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 0.29 0.36 0.42 0.18 0.16 0.33 0.41 -5.60%
P/EPS -8.47 16.25 13.61 5.67 -49.18 -31.15 16.04 -
EY -11.81 6.15 7.35 17.64 -2.03 -3.21 6.24 -
DY 3.45 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 0.28 0.38 0.42 0.24 0.16 0.34 0.45 -7.59%
P/EPS -8.29 17.36 13.61 7.56 -49.18 -31.78 17.61 -
EY -12.06 5.76 7.35 13.23 -2.03 -3.15 5.68 -
DY 3.52 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