[LAYHONG] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 142.35%
YoY- -5.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 130,727 110,310 101,316 87,933 94,959 63,258 53,041 16.21%
PBT 5,444 8,067 5,006 4,077 5,651 516 3,053 10.11%
Tax -1,707 -1,680 -1,282 -241 -1,241 -184 -863 12.03%
NP 3,737 6,387 3,724 3,836 4,410 332 2,190 9.31%
-
NP to SH 1,443 4,922 3,200 2,392 2,526 147 1,792 -3.54%
-
Tax Rate 31.36% 20.83% 25.61% 5.91% 21.96% 35.66% 28.27% -
Total Cost 126,990 103,923 97,592 84,097 90,549 62,926 50,851 16.47%
-
Net Worth 126,162 103,166 91,528 77,423 75,164 72,283 65,523 11.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 126,162 103,166 91,528 77,423 75,164 72,283 65,523 11.53%
NOSH 49,758 47,786 46,242 46,266 46,263 44,545 41,967 2.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.86% 5.79% 3.68% 4.36% 4.64% 0.52% 4.13% -
ROE 1.14% 4.77% 3.50% 3.09% 3.36% 0.20% 2.73% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 262.72 230.84 219.10 190.06 205.26 142.01 126.39 12.96%
EPS 2.90 10.30 6.92 5.17 5.46 0.33 4.27 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5355 2.1589 1.9793 1.6734 1.6247 1.6227 1.5613 8.41%
Adjusted Per Share Value based on latest NOSH - 46,266
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 17.27 14.58 13.39 11.62 12.55 8.36 7.01 16.20%
EPS 0.19 0.65 0.42 0.32 0.33 0.02 0.24 -3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.1363 0.121 0.1023 0.0993 0.0955 0.0866 11.52%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.79 1.75 0.81 0.45 0.96 1.06 0.88 -
P/RPS 0.68 0.76 0.37 0.24 0.47 0.75 0.70 -0.48%
P/EPS 61.72 16.99 11.71 8.70 17.58 321.21 20.61 20.04%
EY 1.62 5.89 8.54 11.49 5.69 0.31 4.85 -16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.41 0.27 0.59 0.65 0.56 4.03%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 17/02/11 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 -
Price 1.83 1.71 0.89 0.80 0.62 1.10 0.85 -
P/RPS 0.70 0.74 0.41 0.42 0.30 0.77 0.67 0.73%
P/EPS 63.10 16.60 12.86 15.47 11.36 333.33 19.91 21.18%
EY 1.58 6.02 7.78 6.46 8.81 0.30 5.02 -17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.45 0.48 0.38 0.68 0.54 4.90%

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