[LAYHONG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 63.55%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 92,215 350,546 264,684 176,751 84,643 317,523 233,789 -46.24%
PBT 4,381 11,774 5,445 1,368 -984 5,123 5,400 -13.02%
Tax -600 -758 686 927 356 -409 -1,304 -40.42%
NP 3,781 11,016 6,131 2,295 -628 4,714 4,096 -5.19%
-
NP to SH 2,343 7,087 1,826 -566 -1,553 1,400 1,040 71.93%
-
Tax Rate 13.70% 6.44% -12.60% -67.76% - 7.98% 24.15% -
Total Cost 88,434 339,530 258,553 174,456 85,271 312,809 229,693 -47.10%
-
Net Worth 84,934 82,633 77,357 75,236 73,970 75,599 75,097 8.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,934 82,633 77,357 75,236 73,970 75,599 75,097 8.56%
NOSH 46,213 46,236 46,227 46,393 46,220 46,266 46,222 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.10% 3.14% 2.32% 1.30% -0.74% 1.48% 1.75% -
ROE 2.76% 8.58% 2.36% -0.75% -2.10% 1.85% 1.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 199.54 758.16 572.56 380.98 183.13 686.29 505.79 -46.23%
EPS 5.07 15.33 3.95 -1.22 -3.36 3.03 2.25 71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8379 1.7872 1.6734 1.6217 1.6004 1.634 1.6247 8.57%
Adjusted Per Share Value based on latest NOSH - 46,338
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.17 46.27 34.94 23.33 11.17 41.91 30.86 -46.25%
EPS 0.31 0.94 0.24 -0.07 -0.20 0.18 0.14 69.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.1091 0.1021 0.0993 0.0976 0.0998 0.0991 8.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.80 0.45 0.60 0.85 0.80 0.96 -
P/RPS 0.35 0.11 0.08 0.16 0.46 0.12 0.19 50.32%
P/EPS 13.81 5.22 11.39 -49.18 -25.30 26.44 42.67 -52.89%
EY 7.24 19.16 8.78 -2.03 -3.95 3.78 2.34 112.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.27 0.37 0.53 0.49 0.59 -25.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 25/02/08 -
Price 1.00 0.68 0.80 0.60 1.00 0.85 0.62 -
P/RPS 0.50 0.09 0.14 0.16 0.55 0.12 0.12 159.16%
P/EPS 19.72 4.44 20.25 -49.18 -29.76 28.09 27.56 -20.01%
EY 5.07 22.54 4.94 -2.03 -3.36 3.56 3.63 24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.48 0.37 0.62 0.52 0.38 26.42%

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