[LAYHONG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 160.98%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 114,244 423,105 311,295 200,985 96,168 388,754 293,696 -46.80%
PBT 5,043 19,655 17,071 9,004 3,344 15,193 14,713 -51.11%
Tax -1,226 -2,718 -4,150 -2,470 -1,254 -2,378 -2,604 -39.56%
NP 3,817 16,937 12,921 6,534 2,090 12,815 12,109 -53.78%
-
NP to SH 2,661 14,763 11,089 6,167 2,363 10,326 9,318 -56.73%
-
Tax Rate 24.31% 13.83% 24.31% 27.43% 37.50% 15.65% 17.70% -
Total Cost 110,427 406,168 298,374 194,451 94,078 375,939 281,587 -46.51%
-
Net Worth 123,489 118,432 102,089 96,304 95,010 92,540 91,529 22.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 123,489 118,432 102,089 96,304 95,010 92,540 91,529 22.16%
NOSH 48,825 47,659 47,287 46,613 46,242 46,242 46,243 3.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.34% 4.00% 4.15% 3.25% 2.17% 3.30% 4.12% -
ROE 2.15% 12.47% 10.86% 6.40% 2.49% 11.16% 10.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 233.98 887.78 658.30 431.17 207.96 840.68 635.11 -48.70%
EPS 5.45 30.98 23.45 13.23 5.11 22.33 20.15 -58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5292 2.485 2.1589 2.066 2.0546 2.0012 1.9793 17.80%
Adjusted Per Share Value based on latest NOSH - 47,021
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.12 56.00 41.20 26.60 12.73 51.45 38.87 -46.80%
EPS 0.35 1.95 1.47 0.82 0.31 1.37 1.23 -56.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1567 0.1351 0.1275 0.1257 0.1225 0.1211 22.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.96 1.69 1.75 1.80 0.88 0.90 0.81 -
P/RPS 0.84 0.19 0.27 0.42 0.42 0.11 0.13 248.10%
P/EPS 35.96 5.46 7.46 13.61 17.22 4.03 4.02 332.65%
EY 2.78 18.33 13.40 7.35 5.81 24.81 24.88 -76.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.81 0.87 0.43 0.45 0.41 52.39%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 17/02/11 22/11/10 26/08/10 31/05/10 23/02/10 -
Price 1.86 1.45 1.71 1.80 1.93 0.82 0.89 -
P/RPS 0.79 0.16 0.26 0.42 0.93 0.10 0.14 217.96%
P/EPS 34.13 4.68 7.29 13.61 37.77 3.67 4.42 292.13%
EY 2.93 21.36 13.71 7.35 2.65 27.23 22.64 -74.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.79 0.87 0.94 0.41 0.45 39.44%

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