[LAYHONG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 52.3%
YoY- 410.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 200,985 96,168 388,754 293,696 192,242 92,215 350,546 -30.96%
PBT 9,004 3,344 15,193 14,713 9,707 4,381 11,774 -16.36%
Tax -2,470 -1,254 -2,378 -2,604 -1,322 -600 -758 119.63%
NP 6,534 2,090 12,815 12,109 8,385 3,781 11,016 -29.38%
-
NP to SH 6,167 2,363 10,326 9,318 6,118 2,343 7,087 -8.84%
-
Tax Rate 27.43% 37.50% 15.65% 17.70% 13.62% 13.70% 6.44% -
Total Cost 194,451 94,078 375,939 281,587 183,857 88,434 339,530 -31.01%
-
Net Worth 96,304 95,010 92,540 91,529 88,329 84,934 82,633 10.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 96,304 95,010 92,540 91,529 88,329 84,934 82,633 10.73%
NOSH 46,613 46,242 46,242 46,243 46,243 46,213 46,236 0.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.25% 2.17% 3.30% 4.12% 4.36% 4.10% 3.14% -
ROE 6.40% 2.49% 11.16% 10.18% 6.93% 2.76% 8.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 431.17 207.96 840.68 635.11 415.72 199.54 758.16 -31.33%
EPS 13.23 5.11 22.33 20.15 13.23 5.07 15.33 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 1.7872 10.13%
Adjusted Per Share Value based on latest NOSH - 46,242
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.56 12.71 51.37 38.81 25.40 12.19 46.32 -30.95%
EPS 0.81 0.31 1.36 1.23 0.81 0.31 0.94 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1256 0.1223 0.121 0.1167 0.1122 0.1092 10.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 0.88 0.90 0.81 0.75 0.70 0.80 -
P/RPS 0.42 0.42 0.11 0.13 0.18 0.35 0.11 144.09%
P/EPS 13.61 17.22 4.03 4.02 5.67 13.81 5.22 89.32%
EY 7.35 5.81 24.81 24.88 17.64 7.24 19.16 -47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.43 0.45 0.41 0.39 0.38 0.45 55.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 -
Price 1.80 1.93 0.82 0.89 1.00 1.00 0.68 -
P/RPS 0.42 0.93 0.10 0.14 0.24 0.50 0.09 178.99%
P/EPS 13.61 37.77 3.67 4.42 7.56 19.72 4.44 110.87%
EY 7.35 2.65 27.23 22.64 13.23 5.07 22.54 -52.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.41 0.45 0.52 0.54 0.38 73.62%

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