[LAYHONG] QoQ Annualized Quarter 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- 81.78%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 368,860 350,546 352,912 353,502 338,572 317,523 311,718 11.88%
PBT 17,524 11,774 7,260 2,736 -3,936 5,123 7,200 81.03%
Tax -2,400 -758 914 1,854 1,424 -409 -1,738 24.02%
NP 15,124 11,016 8,174 4,590 -2,512 4,714 5,461 97.33%
-
NP to SH 9,372 7,087 2,434 -1,132 -6,212 1,400 1,386 258.00%
-
Tax Rate 13.70% 6.44% -12.59% -67.76% - 7.98% 24.14% -
Total Cost 353,736 339,530 344,737 348,912 341,084 312,809 306,257 10.09%
-
Net Worth 84,934 82,633 77,357 75,236 73,970 75,599 75,097 8.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,934 82,633 77,357 75,236 73,970 75,599 75,097 8.56%
NOSH 46,213 46,236 46,227 46,393 46,220 46,266 46,222 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.10% 3.14% 2.32% 1.30% -0.74% 1.48% 1.75% -
ROE 11.03% 8.58% 3.15% -1.50% -8.40% 1.85% 1.85% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 798.17 758.16 763.42 761.97 732.52 686.29 674.39 11.90%
EPS 20.28 15.33 5.27 -2.44 -13.44 3.03 3.00 257.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8379 1.7872 1.6734 1.6217 1.6004 1.634 1.6247 8.57%
Adjusted Per Share Value based on latest NOSH - 46,338
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.69 46.27 46.58 46.66 44.69 41.91 41.14 11.89%
EPS 1.24 0.94 0.32 -0.15 -0.82 0.18 0.18 262.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.1091 0.1021 0.0993 0.0976 0.0998 0.0991 8.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.80 0.45 0.60 0.85 0.80 0.96 -
P/RPS 0.09 0.11 0.06 0.08 0.12 0.12 0.14 -25.53%
P/EPS 3.45 5.22 8.54 -24.59 -6.32 26.44 32.00 -77.37%
EY 28.97 19.16 11.70 -4.07 -15.81 3.78 3.13 341.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.27 0.37 0.53 0.49 0.59 -25.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 25/02/08 -
Price 1.00 0.68 0.80 0.60 1.00 0.85 0.62 -
P/RPS 0.13 0.09 0.10 0.08 0.14 0.12 0.09 27.80%
P/EPS 4.93 4.44 15.19 -24.59 -7.44 28.09 20.67 -61.57%
EY 20.28 22.54 6.58 -4.07 -13.44 3.56 4.84 160.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.48 0.37 0.62 0.52 0.38 26.42%

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