[LAYHONG] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 5.87%
YoY- 566.93%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 505,684 481,944 406,353 379,420 348,418 297,992 219,039 14.94%
PBT -13,138 18,127 17,551 21,042 5,168 4,099 668 -
Tax 4,482 -2,618 -3,924 -4,048 1,581 -572 -436 -
NP -8,656 15,509 13,627 16,994 6,749 3,527 232 -
-
NP to SH -7,668 10,391 12,097 14,579 2,186 -374 1,652 -
-
Tax Rate - 14.44% 22.36% 19.24% -30.59% 13.95% 65.27% -
Total Cost 514,340 466,435 392,726 362,426 341,669 294,465 218,807 15.29%
-
Net Worth 117,425 126,162 103,166 91,528 77,423 75,164 72,283 8.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,488 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 117,425 126,162 103,166 91,528 77,423 75,164 72,283 8.41%
NOSH 49,779 49,758 47,786 46,242 46,266 46,263 44,545 1.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.71% 3.22% 3.35% 4.48% 1.94% 1.18% 0.11% -
ROE -6.53% 8.24% 11.73% 15.93% 2.82% -0.50% 2.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,015.84 968.56 850.35 820.50 753.06 644.12 491.72 12.84%
EPS -15.40 20.88 25.31 31.53 4.72 -0.81 3.71 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3589 2.5355 2.1589 1.9793 1.6734 1.6247 1.6227 6.42%
Adjusted Per Share Value based on latest NOSH - 46,242
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 66.82 63.69 53.70 50.14 46.04 39.38 28.94 14.95%
EPS -1.01 1.37 1.60 1.93 0.29 -0.05 0.22 -
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1667 0.1363 0.121 0.1023 0.0993 0.0955 8.42%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.26 1.79 1.75 0.81 0.45 0.96 1.06 -
P/RPS 0.12 0.18 0.21 0.10 0.06 0.15 0.22 -9.60%
P/EPS -8.18 8.57 6.91 2.57 9.52 -118.75 28.58 -
EY -12.23 11.67 14.47 38.92 10.50 -0.84 3.50 -
DY 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.71 0.81 0.41 0.27 0.59 0.65 -3.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 17/02/11 23/02/10 19/02/09 25/02/08 02/03/07 -
Price 1.27 1.83 1.71 0.89 0.80 0.62 1.10 -
P/RPS 0.13 0.19 0.20 0.11 0.11 0.10 0.22 -8.38%
P/EPS -8.24 8.76 6.75 2.82 16.93 -76.69 29.66 -
EY -12.13 11.41 14.80 35.42 5.91 -1.30 3.37 -
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.79 0.45 0.48 0.38 0.68 -3.76%

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