[LAYHONG] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -116.32%
YoY- -261.57%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 319,303 323,014 285,190 250,618 239,407 200,985 192,242 8.82%
PBT 16,245 11,689 3,635 -10,635 10,099 9,004 9,707 8.95%
Tax -3,813 -2,723 -1,573 2,527 -2,343 -2,470 -1,322 19.29%
NP 12,432 8,966 2,062 -8,108 7,756 6,534 8,385 6.78%
-
NP to SH 11,137 7,846 1,065 -8,521 5,274 6,167 6,118 10.49%
-
Tax Rate 23.47% 23.30% 43.27% - 23.20% 27.43% 13.62% -
Total Cost 306,871 314,048 283,128 258,726 231,651 194,451 183,857 8.90%
-
Net Worth 149,461 126,984 113,352 123,330 125,606 96,304 88,329 9.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 2,489 - 2,488 - - - -
Div Payout % - 31.73% - 0.00% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 149,461 126,984 113,352 123,330 125,606 96,304 88,329 9.15%
NOSH 51,322 49,784 49,766 49,772 48,969 46,613 46,243 1.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.89% 2.78% 0.72% -3.24% 3.24% 3.25% 4.36% -
ROE 7.45% 6.18% 0.94% -6.91% 4.20% 6.40% 6.93% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 622.15 648.83 573.06 503.53 488.89 431.17 415.72 6.94%
EPS 21.70 15.76 2.14 -17.12 10.77 13.23 13.23 8.59%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.9122 2.5507 2.2777 2.4779 2.565 2.066 1.9101 7.27%
Adjusted Per Share Value based on latest NOSH - 49,750
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.19 42.68 37.69 33.12 31.64 26.56 25.40 8.82%
EPS 1.47 1.04 0.14 -1.13 0.70 0.81 0.81 10.43%
DPS 0.00 0.33 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.1975 0.1678 0.1498 0.163 0.166 0.1273 0.1167 9.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.20 3.55 1.20 1.45 1.75 1.80 0.75 -
P/RPS 0.84 0.55 0.21 0.29 0.36 0.42 0.18 29.25%
P/EPS 23.96 22.53 56.07 -8.47 16.25 13.61 5.67 27.13%
EY 4.17 4.44 1.78 -11.81 6.15 7.35 17.64 -21.35%
DY 0.00 1.41 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.79 1.39 0.53 0.59 0.68 0.87 0.39 28.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 22/11/10 19/11/09 -
Price 6.47 3.50 1.46 1.42 1.87 1.80 1.00 -
P/RPS 1.04 0.54 0.25 0.28 0.38 0.42 0.24 27.66%
P/EPS 29.82 22.21 68.22 -8.29 17.36 13.61 7.56 25.68%
EY 3.35 4.50 1.47 -12.06 5.76 7.35 13.23 -20.45%
DY 0.00 1.43 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 2.22 1.37 0.64 0.57 0.73 0.87 0.52 27.35%

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