[LAYHONG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -81.98%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 492,096 370,134 239,407 114,244 423,105 311,295 200,985 81.56%
PBT 18,171 15,543 10,099 5,043 19,655 17,071 9,004 59.62%
Tax -3,324 -4,050 -2,343 -1,226 -2,718 -4,150 -2,470 21.87%
NP 14,847 11,493 7,756 3,817 16,937 12,921 6,534 72.75%
-
NP to SH 11,642 6,717 5,274 2,661 14,763 11,089 6,167 52.68%
-
Tax Rate 18.29% 26.06% 23.20% 24.31% 13.83% 24.31% 27.43% -
Total Cost 477,249 358,641 231,651 110,427 406,168 298,374 194,451 81.85%
-
Net Worth 130,896 125,135 125,606 123,489 118,432 102,089 96,304 22.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 130,896 125,135 125,606 123,489 118,432 102,089 96,304 22.67%
NOSH 49,342 49,353 48,969 48,825 47,659 47,287 46,613 3.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.02% 3.11% 3.24% 3.34% 4.00% 4.15% 3.25% -
ROE 8.89% 5.37% 4.20% 2.15% 12.47% 10.86% 6.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 997.30 749.97 488.89 233.98 887.78 658.30 431.17 74.80%
EPS 23.56 13.61 10.77 5.45 30.98 23.45 13.23 46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6528 2.5355 2.565 2.5292 2.485 2.1589 2.066 18.11%
Adjusted Per Share Value based on latest NOSH - 48,825
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.06 48.94 31.65 15.11 55.94 41.16 26.57 81.57%
EPS 1.54 0.89 0.70 0.35 1.95 1.47 0.82 52.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.1655 0.1661 0.1633 0.1566 0.135 0.1273 22.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.80 1.79 1.75 1.96 1.69 1.75 1.80 -
P/RPS 0.18 0.24 0.36 0.84 0.19 0.27 0.42 -43.12%
P/EPS 7.63 13.15 16.25 35.96 5.46 7.46 13.61 -31.98%
EY 13.11 7.60 6.15 2.78 18.33 13.40 7.35 47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.68 0.77 0.68 0.81 0.87 -15.13%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 17/02/11 22/11/10 -
Price 1.47 1.83 1.87 1.86 1.45 1.71 1.80 -
P/RPS 0.15 0.24 0.38 0.79 0.16 0.26 0.42 -49.63%
P/EPS 6.23 13.45 17.36 34.13 4.68 7.29 13.61 -40.57%
EY 16.05 7.44 5.76 2.93 21.36 13.71 7.35 68.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.73 0.74 0.58 0.79 0.87 -26.31%

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