[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 315.08%
YoY- 75.58%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 384,484 368,860 350,546 352,912 353,502 338,572 317,523 13.59%
PBT 19,414 17,524 11,774 7,260 2,736 -3,936 5,123 142.87%
Tax -2,644 -2,400 -758 914 1,854 1,424 -409 246.62%
NP 16,770 15,124 11,016 8,174 4,590 -2,512 4,714 132.85%
-
NP to SH 12,236 9,372 7,087 2,434 -1,132 -6,212 1,400 323.74%
-
Tax Rate 13.62% 13.70% 6.44% -12.59% -67.76% - 7.98% -
Total Cost 367,714 353,736 339,530 344,737 348,912 341,084 312,809 11.37%
-
Net Worth 88,329 84,934 82,633 77,357 75,236 73,970 75,599 10.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 88,329 84,934 82,633 77,357 75,236 73,970 75,599 10.92%
NOSH 46,243 46,213 46,236 46,227 46,393 46,220 46,266 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.36% 4.10% 3.14% 2.32% 1.30% -0.74% 1.48% -
ROE 13.85% 11.03% 8.58% 3.15% -1.50% -8.40% 1.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 831.44 798.17 758.16 763.42 761.97 732.52 686.29 13.63%
EPS 26.46 20.28 15.33 5.27 -2.44 -13.44 3.03 323.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9101 1.8379 1.7872 1.6734 1.6217 1.6004 1.634 10.95%
Adjusted Per Share Value based on latest NOSH - 46,266
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.75 48.69 46.27 46.58 46.66 44.69 41.91 13.59%
EPS 1.62 1.24 0.94 0.32 -0.15 -0.82 0.18 332.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1121 0.1091 0.1021 0.0993 0.0976 0.0998 10.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.70 0.80 0.45 0.60 0.85 0.80 -
P/RPS 0.09 0.09 0.11 0.06 0.08 0.12 0.12 -17.43%
P/EPS 2.83 3.45 5.22 8.54 -24.59 -6.32 26.44 -77.42%
EY 35.28 28.97 19.16 11.70 -4.07 -15.81 3.78 342.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.45 0.27 0.37 0.53 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 -
Price 1.00 1.00 0.68 0.80 0.60 1.00 0.85 -
P/RPS 0.12 0.13 0.09 0.10 0.08 0.14 0.12 0.00%
P/EPS 3.78 4.93 4.44 15.19 -24.59 -7.44 28.09 -73.70%
EY 26.46 20.28 22.54 6.58 -4.07 -13.44 3.56 280.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.38 0.48 0.37 0.62 0.52 0.00%

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