[LAYHONG] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -15.09%
YoY- -39.43%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 501,236 486,108 492,096 493,512 478,814 456,976 423,105 11.92%
PBT -21,270 -20,520 18,171 20,724 20,198 20,172 19,655 -
Tax 5,054 5,184 -3,324 -5,400 -4,686 -4,904 -2,718 -
NP -16,216 -15,336 14,847 15,324 15,512 15,268 16,937 -
-
NP to SH -17,042 -15,756 11,642 8,956 10,548 10,644 14,763 -
-
Tax Rate - - 18.29% 26.06% 23.20% 24.31% 13.83% -
Total Cost 517,452 501,444 477,249 478,188 463,302 441,708 406,168 17.46%
-
Net Worth 123,330 127,793 130,896 125,135 125,606 123,489 118,432 2.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,977 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 123,330 127,793 130,896 125,135 125,606 123,489 118,432 2.73%
NOSH 49,772 49,734 49,342 49,353 48,969 48,825 47,659 2.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.24% -3.15% 3.02% 3.11% 3.24% 3.34% 4.00% -
ROE -13.82% -12.33% 8.89% 7.16% 8.40% 8.62% 12.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,007.06 977.40 997.30 999.96 977.78 935.93 887.78 8.74%
EPS -34.24 -31.68 23.56 18.15 21.54 21.80 30.98 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4779 2.5695 2.6528 2.5355 2.565 2.5292 2.485 -0.19%
Adjusted Per Share Value based on latest NOSH - 49,758
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.24 64.24 65.03 65.22 63.27 60.39 55.91 11.93%
EPS -2.25 -2.08 1.54 1.18 1.39 1.41 1.95 -
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1689 0.173 0.1654 0.166 0.1632 0.1565 2.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.45 1.57 1.80 1.79 1.75 1.96 1.69 -
P/RPS 0.14 0.16 0.18 0.18 0.18 0.21 0.19 -18.37%
P/EPS -4.23 -4.96 7.63 9.86 8.12 8.99 5.46 -
EY -23.61 -20.18 13.11 10.14 12.31 11.12 18.33 -
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.68 0.71 0.68 0.77 0.68 -9.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 -
Price 1.42 1.52 1.47 1.83 1.87 1.86 1.45 -
P/RPS 0.14 0.16 0.15 0.18 0.19 0.20 0.16 -8.49%
P/EPS -4.15 -4.80 6.23 10.08 8.68 8.53 4.68 -
EY -24.11 -20.84 16.05 9.92 11.52 11.72 21.36 -
DY 7.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.55 0.72 0.73 0.74 0.58 -1.14%

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