[LAYHONG] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -0.15%
YoY- 42.97%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 493,512 478,814 456,976 423,105 415,060 401,970 384,672 18.01%
PBT 20,724 20,198 20,172 19,655 22,761 18,008 13,376 33.78%
Tax -5,400 -4,686 -4,904 -2,718 -5,533 -4,940 -5,016 5.02%
NP 15,324 15,512 15,268 16,937 17,228 13,068 8,360 49.61%
-
NP to SH 8,956 10,548 10,644 14,763 14,785 12,334 9,452 -3.52%
-
Tax Rate 26.06% 23.20% 24.31% 13.83% 24.31% 27.43% 37.50% -
Total Cost 478,188 463,302 441,708 406,168 397,832 388,902 376,312 17.26%
-
Net Worth 125,135 125,606 123,489 118,432 102,089 96,304 95,010 20.09%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 125,135 125,606 123,489 118,432 102,089 96,304 95,010 20.09%
NOSH 49,353 48,969 48,825 47,659 47,287 46,613 46,242 4.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.11% 3.24% 3.34% 4.00% 4.15% 3.25% 2.17% -
ROE 7.16% 8.40% 8.62% 12.47% 14.48% 12.81% 9.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 999.96 977.78 935.93 887.78 877.73 862.34 831.86 13.01%
EPS 18.15 21.54 21.80 30.98 31.27 26.46 20.44 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5355 2.565 2.5292 2.485 2.1589 2.066 2.0546 15.00%
Adjusted Per Share Value based on latest NOSH - 48,748
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 65.14 63.20 60.32 55.85 54.78 53.06 50.77 18.02%
EPS 1.18 1.39 1.40 1.95 1.95 1.63 1.25 -3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1658 0.163 0.1563 0.1348 0.1271 0.1254 20.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.79 1.75 1.96 1.69 1.75 1.80 0.88 -
P/RPS 0.18 0.18 0.21 0.19 0.20 0.21 0.11 38.73%
P/EPS 9.86 8.12 8.99 5.46 5.60 6.80 4.31 73.35%
EY 10.14 12.31 11.12 18.33 17.87 14.70 23.23 -42.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.77 0.68 0.81 0.87 0.43 39.57%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 26/08/11 30/05/11 17/02/11 22/11/10 26/08/10 -
Price 1.83 1.87 1.86 1.45 1.71 1.80 1.93 -
P/RPS 0.18 0.19 0.20 0.16 0.19 0.21 0.23 -15.03%
P/EPS 10.08 8.68 8.53 4.68 5.47 6.80 9.44 4.45%
EY 9.92 11.52 11.72 21.36 18.28 14.70 10.59 -4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.74 0.58 0.79 0.87 0.94 -16.24%

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