[LAYHONG] YoY TTM 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- -142.7%
YoY- -115.52%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 667,990 617,047 555,600 503,307 461,527 397,359 366,037 10.54%
PBT 32,420 18,435 -8,736 -2,563 20,750 14,490 20,113 8.27%
Tax -9,285 -4,346 -168 1,546 -2,591 -3,526 -3,007 20.66%
NP 23,135 14,089 -8,904 -1,017 18,159 10,964 17,106 5.15%
-
NP to SH 21,896 13,938 -8,207 -2,153 13,870 10,375 13,771 8.03%
-
Tax Rate 28.64% 23.57% - - 12.49% 24.33% 14.95% -
Total Cost 644,855 602,958 564,504 504,324 443,368 386,395 348,931 10.77%
-
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 - 2,488 - - - - - -
Div Payout % - 17.86% - - - - - -
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 3.46% 2.28% -1.60% -0.20% 3.93% 2.76% 4.67% -
ROE 14.62% 10.98% -7.25% -1.75% 10.93% 10.68% 15.58% -
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 1,298.67 1,239.39 1,118.53 1,011.67 932.59 845.07 791.22 8.60%
EPS 42.57 28.00 -16.52 -4.33 28.03 22.06 29.77 6.13%
DPS 0.00 5.00 0.00 0.00 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 88.27 81.54 73.42 66.51 60.99 52.51 48.37 10.54%
EPS 2.89 1.84 -1.08 -0.28 1.83 1.37 1.82 8.00%
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1979 0.1678 0.1495 0.1629 0.1677 0.1284 0.1168 9.18%
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 0.40 0.29 0.11 0.14 0.19 0.21 0.09 28.20%
P/EPS 12.22 12.68 -7.26 -33.51 6.24 8.16 2.52 30.08%
EY 8.19 7.89 -13.77 -2.98 16.02 12.26 39.69 -23.11%
DY 0.00 1.41 0.00 0.00 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 0.50 0.28 0.13 0.14 0.20 0.21 0.13 25.15%
P/EPS 15.20 12.50 -8.84 -32.81 6.67 8.16 3.36 28.58%
EY 6.58 8.00 -11.32 -3.05 14.99 12.26 29.77 -22.23%
DY 0.00 1.43 0.00 0.00 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