[LAYHONG] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 0.19%
YoY- -5.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 538,641 499,379 441,181 392,569 358,118 337,831 248,301 13.76%
PBT -17,373 7,998 21,354 14,156 17,139 5,665 -1,212 55.79%
Tax 2,514 -802 -2,690 -3,032 -1,714 -445 615 26.42%
NP -14,859 7,196 18,664 11,124 15,425 5,220 -597 70.78%
-
NP to SH -13,698 5,042 15,061 10,346 10,983 2,442 -2,818 30.12%
-
Tax Rate - 10.03% 12.60% 21.42% 10.00% 7.86% - -
Total Cost 553,500 492,183 422,517 381,445 342,693 332,611 248,898 14.23%
-
Net Worth 113,663 127,793 123,489 95,010 84,934 73,970 71,517 8.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,487 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 113,663 127,793 123,489 95,010 84,934 73,970 71,517 8.02%
NOSH 50,322 49,734 48,825 46,242 46,213 46,220 46,256 1.41%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.76% 1.44% 4.23% 2.83% 4.31% 1.55% -0.24% -
ROE -12.05% 3.95% 12.20% 10.89% 12.93% 3.30% -3.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,070.38 1,004.08 903.58 848.93 774.93 730.92 536.79 12.17%
EPS -27.22 10.14 30.85 22.37 23.77 5.28 -6.09 28.31%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2587 2.5695 2.5292 2.0546 1.8379 1.6004 1.5461 6.51%
Adjusted Per Share Value based on latest NOSH - 46,242
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 71.10 65.91 58.23 51.82 47.27 44.59 32.77 13.76%
EPS -1.81 0.67 1.99 1.37 1.45 0.32 -0.37 30.25%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1687 0.163 0.1254 0.1121 0.0976 0.0944 8.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.25 1.57 1.96 0.88 0.70 0.85 0.99 -
P/RPS 0.12 0.16 0.22 0.10 0.09 0.12 0.18 -6.52%
P/EPS -4.59 15.49 6.35 3.93 2.95 16.09 -16.25 -18.98%
EY -21.78 6.46 15.74 25.42 33.95 6.22 -6.15 23.43%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.77 0.43 0.38 0.53 0.64 -2.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 26/08/11 26/08/10 25/08/09 29/08/08 27/08/07 -
Price 1.20 1.52 1.86 1.93 1.00 1.00 1.07 -
P/RPS 0.11 0.15 0.21 0.23 0.13 0.14 0.20 -9.47%
P/EPS -4.41 14.99 6.03 8.63 4.21 18.93 -17.56 -20.55%
EY -22.68 6.67 16.58 11.59 23.77 5.28 -5.69 25.89%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.74 0.94 0.54 0.62 0.69 -4.29%

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