[LAYHONG] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -5.0%
YoY- 184.27%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 461,527 397,359 366,037 355,444 266,291 208,822 218,052 13.30%
PBT 20,750 14,490 20,113 6,742 -1,036 3,205 10,124 12.69%
Tax -2,591 -3,526 -3,007 581 485 -1,115 -3,711 -5.80%
NP 18,159 10,964 17,106 7,323 -551 2,090 6,413 18.93%
-
NP to SH 13,870 10,375 13,771 2,320 -2,753 3,297 5,114 18.08%
-
Tax Rate 12.49% 24.33% 14.95% -8.62% - 34.79% 36.66% -
Total Cost 443,368 386,395 348,931 348,121 266,842 206,732 211,639 13.11%
-
Net Worth 126,938 97,145 88,365 75,146 72,551 70,501 55,498 14.77%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 126,938 97,145 88,365 75,146 72,551 70,501 55,498 14.77%
NOSH 49,488 47,021 46,262 46,338 46,208 41,927 42,012 2.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.93% 2.76% 4.67% 2.06% -0.21% 1.00% 2.94% -
ROE 10.93% 10.68% 15.58% 3.09% -3.79% 4.68% 9.21% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 932.59 845.07 791.22 767.07 576.28 498.05 519.01 10.25%
EPS 28.03 22.06 29.77 5.01 -5.96 7.86 12.17 14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.565 2.066 1.9101 1.6217 1.5701 1.6815 1.321 11.68%
Adjusted Per Share Value based on latest NOSH - 46,338
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 60.92 52.45 48.31 46.92 35.15 27.56 28.78 13.30%
EPS 1.83 1.37 1.82 0.31 -0.36 0.44 0.68 17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1282 0.1166 0.0992 0.0958 0.0931 0.0733 14.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.75 1.80 0.75 0.60 1.00 1.02 0.80 -
P/RPS 0.19 0.21 0.09 0.08 0.17 0.20 0.15 4.01%
P/EPS 6.24 8.16 2.52 11.98 -16.78 12.97 6.57 -0.85%
EY 16.02 12.26 39.69 8.34 -5.96 7.71 15.22 0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.87 0.39 0.37 0.64 0.61 0.61 1.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 22/11/10 19/11/09 27/11/08 16/11/07 30/11/06 29/11/05 -
Price 1.87 1.80 1.00 0.60 1.02 1.12 0.73 -
P/RPS 0.20 0.21 0.13 0.08 0.18 0.22 0.14 6.12%
P/EPS 6.67 8.16 3.36 11.98 -17.12 14.24 6.00 1.77%
EY 14.99 12.26 29.77 8.34 -5.84 7.02 16.67 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.87 0.52 0.37 0.65 0.67 0.55 4.82%

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