[LAYHONG] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 60.98%
YoY- 0.77%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 146,050 129,091 125,163 104,817 100,027 92,108 74,495 11.86%
PBT 3,132 -5,505 5,056 5,660 5,326 2,352 1,275 16.14%
Tax -1,451 1,231 -1,117 -1,216 -722 571 -455 21.30%
NP 1,681 -4,274 3,939 4,444 4,604 2,923 820 12.69%
-
NP to SH 909 -4,582 2,613 3,804 3,775 987 1,109 -3.25%
-
Tax Rate 46.33% - 22.09% 21.48% 13.56% -24.28% 35.69% -
Total Cost 144,369 133,365 121,224 100,373 95,423 89,185 73,675 11.85%
-
Net Worth 113,138 123,276 126,938 97,145 88,365 75,146 72,551 7.67%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 2,487 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 113,138 123,276 126,938 97,145 88,365 75,146 72,551 7.67%
NOSH 49,672 49,750 49,488 47,021 46,262 46,338 46,208 1.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.15% -3.31% 3.15% 4.24% 4.60% 3.17% 1.10% -
ROE 0.80% -3.72% 2.06% 3.92% 4.27% 1.31% 1.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 294.03 259.48 252.91 222.92 216.22 198.77 161.22 10.52%
EPS 1.83 -9.21 5.28 8.09 8.16 2.13 2.40 -4.41%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2777 2.4779 2.565 2.066 1.9101 1.6217 1.5701 6.39%
Adjusted Per Share Value based on latest NOSH - 47,021
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.28 17.04 16.52 13.84 13.20 12.16 9.83 11.87%
EPS 0.12 -0.60 0.34 0.50 0.50 0.13 0.15 -3.64%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1493 0.1627 0.1675 0.1282 0.1166 0.0992 0.0958 7.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.20 1.45 1.75 1.80 0.75 0.60 1.00 -
P/RPS 0.41 0.56 0.69 0.81 0.35 0.30 0.62 -6.65%
P/EPS 65.57 -15.74 33.14 22.25 9.19 28.17 41.67 7.84%
EY 1.53 -6.35 3.02 4.49 10.88 3.55 2.40 -7.22%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.68 0.87 0.39 0.37 0.64 -3.09%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 24/11/11 22/11/10 19/11/09 27/11/08 16/11/07 -
Price 1.46 1.42 1.87 1.80 1.00 0.60 1.02 -
P/RPS 0.50 0.55 0.74 0.81 0.46 0.30 0.63 -3.77%
P/EPS 79.78 -15.42 35.42 22.25 12.25 28.17 42.50 11.05%
EY 1.25 -6.49 2.82 4.49 8.16 3.55 2.35 -9.97%
DY 0.00 3.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.73 0.87 0.52 0.37 0.65 -0.25%

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