[LAYHONG] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 241.3%
YoY- 34.05%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 171,534 148,068 137,306 121,962 111,810 95,058 85,862 12.21%
PBT 5,688 4,593 -7,240 2,628 2,584 480 6,329 -1.76%
Tax -2,452 -1,269 176 726 1,432 226 -1,444 9.22%
NP 3,236 3,324 -7,064 3,354 4,016 706 4,885 -6.63%
-
NP to SH 4,458 5,042 -5,200 4,925 3,674 1,008 5,261 -2.72%
-
Tax Rate 43.11% 27.63% - -27.63% -55.42% -47.08% 22.82% -
Total Cost 168,298 144,744 144,370 118,608 107,794 94,352 80,977 12.96%
-
Net Worth 101,444 119,509 112,190 131,847 97,496 92,532 46,239 13.98%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 101,444 119,509 112,190 131,847 97,496 92,532 46,239 13.98%
NOSH 50,722 49,772 49,760 49,677 48,748 46,238 46,239 1.55%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.89% 2.24% -5.14% 2.75% 3.59% 0.74% 5.69% -
ROE 4.39% 4.22% -4.63% 3.74% 3.77% 1.09% 11.38% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 338.18 297.49 275.93 245.51 229.36 205.58 185.69 10.50%
EPS 8.79 10.13 -10.45 9.91 7.53 2.18 11.38 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.4011 2.2546 2.6541 2.00 2.0012 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 49,677
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.64 19.54 18.12 16.10 14.76 12.55 11.33 12.22%
EPS 0.59 0.67 -0.69 0.65 0.48 0.13 0.69 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1577 0.1481 0.174 0.1287 0.1221 0.061 13.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.39 1.82 1.15 1.80 1.69 0.90 0.80 -
P/RPS 1.00 0.61 0.42 0.73 0.74 0.44 0.43 15.09%
P/EPS 38.57 17.97 -11.00 18.16 22.42 41.28 7.03 32.78%
EY 2.59 5.57 -9.09 5.51 4.46 2.42 14.22 -24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.76 0.51 0.68 0.85 0.45 0.80 13.37%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 27/05/13 28/05/12 30/05/11 31/05/10 27/05/09 -
Price 3.34 1.78 1.21 1.47 1.45 0.82 0.68 -
P/RPS 0.99 0.60 0.44 0.60 0.63 0.40 0.37 17.81%
P/EPS 38.00 17.57 -11.58 14.83 19.24 37.61 5.98 36.07%
EY 2.63 5.69 -8.64 6.74 5.20 2.66 16.73 -26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.74 0.54 0.55 0.73 0.41 0.68 16.14%

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