[LAYHONG] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -543.71%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 350,546 352,912 353,502 338,572 317,523 311,718 277,660 16.79%
PBT 11,774 7,260 2,736 -3,936 5,123 7,200 -502 -
Tax -758 914 1,854 1,424 -409 -1,738 -126 230.41%
NP 11,016 8,174 4,590 -2,512 4,714 5,461 -628 -
-
NP to SH 7,087 2,434 -1,132 -6,212 1,400 1,386 -2,972 -
-
Tax Rate 6.44% -12.59% -67.76% - 7.98% 24.14% - -
Total Cost 339,530 344,737 348,912 341,084 312,809 306,257 278,288 14.16%
-
Net Worth 82,633 77,357 75,236 73,970 75,599 75,097 72,684 8.92%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 82,633 77,357 75,236 73,970 75,599 75,097 72,684 8.92%
NOSH 46,236 46,227 46,393 46,220 46,266 46,222 46,292 -0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.14% 2.32% 1.30% -0.74% 1.48% 1.75% -0.23% -
ROE 8.58% 3.15% -1.50% -8.40% 1.85% 1.85% -4.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 758.16 763.42 761.97 732.52 686.29 674.39 599.79 16.89%
EPS 15.33 5.27 -2.44 -13.44 3.03 3.00 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7872 1.6734 1.6217 1.6004 1.634 1.6247 1.5701 9.00%
Adjusted Per Share Value based on latest NOSH - 46,220
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 46.40 46.71 46.79 44.81 42.02 41.26 36.75 16.80%
EPS 0.94 0.32 -0.15 -0.82 0.19 0.18 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.1024 0.0996 0.0979 0.1001 0.0994 0.0962 8.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.80 0.45 0.60 0.85 0.80 0.96 1.00 -
P/RPS 0.11 0.06 0.08 0.12 0.12 0.14 0.17 -25.16%
P/EPS 5.22 8.54 -24.59 -6.32 26.44 32.00 -15.58 -
EY 19.16 11.70 -4.07 -15.81 3.78 3.13 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.27 0.37 0.53 0.49 0.59 0.64 -20.91%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 25/02/08 16/11/07 -
Price 0.68 0.80 0.60 1.00 0.85 0.62 1.02 -
P/RPS 0.09 0.10 0.08 0.14 0.12 0.09 0.17 -34.53%
P/EPS 4.44 15.19 -24.59 -7.44 28.09 20.67 -15.89 -
EY 22.54 6.58 -4.07 -13.44 3.56 4.84 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.37 0.62 0.52 0.38 0.65 -30.06%

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