[LAYHONG] YoY 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- -16.32%
YoY- -275.35%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 164,752 166,845 146,050 129,091 125,163 104,817 100,027 8.66%
PBT 11,713 8,995 3,132 -5,505 5,056 5,660 5,326 14.02%
Tax -2,546 -1,872 -1,451 1,231 -1,117 -1,216 -722 23.36%
NP 9,167 7,123 1,681 -4,274 3,939 4,444 4,604 12.15%
-
NP to SH 8,559 6,293 909 -4,582 2,613 3,804 3,775 14.61%
-
Tax Rate 21.74% 20.81% 46.33% - 22.09% 21.48% 13.56% -
Total Cost 155,585 159,722 144,369 133,365 121,224 100,373 95,423 8.48%
-
Net Worth 149,792 126,990 113,138 123,276 126,938 97,145 88,365 9.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 2,487 - - - -
Div Payout % - - - 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 149,792 126,990 113,138 123,276 126,938 97,145 88,365 9.19%
NOSH 51,436 49,786 49,672 49,750 49,488 47,021 46,262 1.78%
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 5.56% 4.27% 1.15% -3.31% 3.15% 4.24% 4.60% -
ROE 5.71% 4.96% 0.80% -3.72% 2.06% 3.92% 4.27% -
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 320.30 335.12 294.03 259.48 252.91 222.92 216.22 6.76%
EPS 16.64 12.64 1.83 -9.21 5.28 8.09 8.16 12.60%
DPS 0.00 0.00 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 21.78 22.06 19.31 17.07 16.55 13.86 13.23 8.65%
EPS 1.13 0.83 0.12 -0.61 0.35 0.50 0.50 14.54%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.1981 0.1679 0.1496 0.163 0.1678 0.1284 0.1168 9.20%
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 1.62 1.06 0.41 0.56 0.69 0.81 0.35 29.07%
P/EPS 31.25 28.09 65.57 -15.74 33.14 22.25 9.19 22.61%
EY 3.20 3.56 1.53 -6.35 3.02 4.49 10.88 -18.44%
DY 0.00 0.00 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 2.02 1.04 0.50 0.55 0.74 0.81 0.46 27.95%
P/EPS 38.88 27.69 79.78 -15.42 35.42 22.25 12.25 21.21%
EY 2.57 3.61 1.25 -6.49 2.82 4.49 8.16 -17.50%
DY 0.00 0.00 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