[LAYHONG] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -47.79%
YoY- -287.48%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 482,681 500,167 431,155 383,722 370,134 311,295 293,696 8.62%
PBT 21,454 22,176 5,788 -15,766 15,543 17,071 14,713 6.48%
Tax -4,524 -5,743 -1,927 3,756 -4,050 -4,150 -2,604 9.63%
NP 16,930 16,433 3,861 -12,010 11,493 12,921 12,109 5.74%
-
NP to SH 15,283 14,147 2,115 -12,593 6,717 11,089 9,318 8.59%
-
Tax Rate 21.09% 25.90% 33.29% - 26.06% 24.31% 17.70% -
Total Cost 465,751 483,734 427,294 395,732 358,641 298,374 281,587 8.74%
-
Net Worth 157,513 130,424 114,433 117,413 125,135 102,089 91,529 9.46%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,501 - - - - - -
Div Payout % - 17.68% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 157,513 130,424 114,433 117,413 125,135 102,089 91,529 9.46%
NOSH 52,500 50,024 49,764 49,774 49,353 47,287 46,243 2.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.51% 3.29% 0.90% -3.13% 3.11% 4.15% 4.12% -
ROE 9.70% 10.85% 1.85% -10.73% 5.37% 10.86% 10.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 919.38 999.84 866.39 770.92 749.97 658.30 635.11 6.35%
EPS 29.11 28.28 4.25 -25.30 13.61 23.45 20.15 6.32%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0002 2.6072 2.2995 2.3589 2.5355 2.1589 1.9793 7.17%
Adjusted Per Share Value based on latest NOSH - 49,779
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 63.71 66.02 56.91 50.65 48.85 41.09 38.77 8.62%
EPS 2.02 1.87 0.28 -1.66 0.89 1.46 1.23 8.61%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2079 0.1722 0.151 0.155 0.1652 0.1348 0.1208 9.46%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 6.28 3.42 1.40 1.26 1.79 1.75 0.81 -
P/RPS 0.68 0.34 0.16 0.16 0.24 0.27 0.13 31.73%
P/EPS 21.57 12.09 32.94 -4.98 13.15 7.46 4.02 32.29%
EY 4.64 8.27 3.04 -20.08 7.60 13.40 24.88 -24.40%
DY 0.00 1.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.31 0.61 0.53 0.71 0.81 0.41 31.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 24/02/14 25/02/13 27/02/12 17/02/11 23/02/10 -
Price 9.09 3.40 1.50 1.27 1.83 1.71 0.89 -
P/RPS 0.99 0.34 0.17 0.16 0.24 0.26 0.14 38.52%
P/EPS 31.23 12.02 35.29 -5.02 13.45 7.29 4.42 38.50%
EY 3.20 8.32 2.83 -19.92 7.44 13.71 22.64 -27.81%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.30 0.65 0.54 0.72 0.79 0.45 37.39%

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