[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -66.94%
YoY- 250.87%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 388,754 293,696 192,242 92,215 350,546 264,684 176,751 69.20%
PBT 15,193 14,713 9,707 4,381 11,774 5,445 1,368 398.51%
Tax -2,378 -2,604 -1,322 -600 -758 686 927 -
NP 12,815 12,109 8,385 3,781 11,016 6,131 2,295 215.07%
-
NP to SH 10,326 9,318 6,118 2,343 7,087 1,826 -566 -
-
Tax Rate 15.65% 17.70% 13.62% 13.70% 6.44% -12.60% -67.76% -
Total Cost 375,939 281,587 183,857 88,434 339,530 258,553 174,456 66.91%
-
Net Worth 92,540 91,529 88,329 84,934 82,633 77,357 75,236 14.81%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,540 91,529 88,329 84,934 82,633 77,357 75,236 14.81%
NOSH 46,242 46,243 46,243 46,213 46,236 46,227 46,393 -0.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.30% 4.12% 4.36% 4.10% 3.14% 2.32% 1.30% -
ROE 11.16% 10.18% 6.93% 2.76% 8.58% 2.36% -0.75% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 840.68 635.11 415.72 199.54 758.16 572.56 380.98 69.57%
EPS 22.33 20.15 13.23 5.07 15.33 3.95 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0012 1.9793 1.9101 1.8379 1.7872 1.6734 1.6217 15.06%
Adjusted Per Share Value based on latest NOSH - 46,213
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.37 38.81 25.40 12.19 46.32 34.98 23.36 69.18%
EPS 1.36 1.23 0.81 0.31 0.94 0.24 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.121 0.1167 0.1122 0.1092 0.1022 0.0994 14.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.90 0.81 0.75 0.70 0.80 0.45 0.60 -
P/RPS 0.11 0.13 0.18 0.35 0.11 0.08 0.16 -22.12%
P/EPS 4.03 4.02 5.67 13.81 5.22 11.39 -49.18 -
EY 24.81 24.88 17.64 7.24 19.16 8.78 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.39 0.38 0.45 0.27 0.37 13.95%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 19/02/09 27/11/08 -
Price 0.82 0.89 1.00 1.00 0.68 0.80 0.60 -
P/RPS 0.10 0.14 0.24 0.50 0.09 0.14 0.16 -26.92%
P/EPS 3.67 4.42 7.56 19.72 4.44 20.25 -49.18 -
EY 27.23 22.64 13.23 5.07 22.54 4.94 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.52 0.54 0.38 0.48 0.37 7.08%

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