[LAYHONG] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 61.12%
YoY- 282.47%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 96,168 95,058 101,316 100,027 92,215 85,862 87,933 6.16%
PBT 3,344 480 5,006 5,326 4,381 6,329 4,077 -12.40%
Tax -1,254 226 -1,282 -722 -600 -1,444 -241 201.18%
NP 2,090 706 3,724 4,604 3,781 4,885 3,836 -33.36%
-
NP to SH 2,363 1,008 3,200 3,775 2,343 5,261 2,392 -0.81%
-
Tax Rate 37.50% -47.08% 25.61% 13.56% 13.70% 22.82% 5.91% -
Total Cost 94,078 94,352 97,592 95,423 88,434 80,977 84,097 7.78%
-
Net Worth 95,010 92,532 91,528 88,365 84,934 46,239 77,423 14.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 95,010 92,532 91,528 88,365 84,934 46,239 77,423 14.66%
NOSH 46,242 46,238 46,242 46,262 46,213 46,239 46,266 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.17% 0.74% 3.68% 4.60% 4.10% 5.69% 4.36% -
ROE 2.49% 1.09% 3.50% 4.27% 2.76% 11.38% 3.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 207.96 205.58 219.10 216.22 199.54 185.69 190.06 6.20%
EPS 5.11 2.18 6.92 8.16 5.07 11.38 5.17 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0546 2.0012 1.9793 1.9101 1.8379 1.00 1.6734 14.70%
Adjusted Per Share Value based on latest NOSH - 46,262
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.69 12.55 13.37 13.20 12.17 11.33 11.61 6.12%
EPS 0.31 0.13 0.42 0.50 0.31 0.69 0.32 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1221 0.1208 0.1166 0.1121 0.061 0.1022 14.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.88 0.90 0.81 0.75 0.70 0.80 0.45 -
P/RPS 0.42 0.44 0.37 0.35 0.35 0.43 0.24 45.36%
P/EPS 17.22 41.28 11.71 9.19 13.81 7.03 8.70 57.84%
EY 5.81 2.42 8.54 10.88 7.24 14.22 11.49 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.41 0.39 0.38 0.80 0.27 36.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 19/02/09 -
Price 1.93 0.82 0.89 1.00 1.00 0.68 0.80 -
P/RPS 0.93 0.40 0.41 0.46 0.50 0.37 0.42 70.13%
P/EPS 37.77 37.61 12.86 12.25 19.72 5.98 15.47 81.61%
EY 2.65 2.66 7.78 8.16 5.07 16.73 6.46 -44.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.41 0.45 0.52 0.54 0.68 0.48 56.72%

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