[LAYHONG] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 142.35%
YoY- -5.3%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 100,027 92,215 85,862 87,933 92,108 84,643 83,734 12.57%
PBT 5,326 4,381 6,329 4,077 2,352 -984 -277 -
Tax -722 -600 -1,444 -241 571 356 895 -
NP 4,604 3,781 4,885 3,836 2,923 -628 618 280.97%
-
NP to SH 3,775 2,343 5,261 2,392 987 -1,553 360 378.39%
-
Tax Rate 13.56% 13.70% 22.82% 5.91% -24.28% - - -
Total Cost 95,423 88,434 80,977 84,097 89,185 85,271 83,116 9.63%
-
Net Worth 88,365 84,934 46,239 77,423 75,146 73,970 46,400 53.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 88,365 84,934 46,239 77,423 75,146 73,970 46,400 53.58%
NOSH 46,262 46,213 46,239 46,266 46,338 46,220 46,400 -0.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.60% 4.10% 5.69% 4.36% 3.17% -0.74% 0.74% -
ROE 4.27% 2.76% 11.38% 3.09% 1.31% -2.10% 0.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 216.22 199.54 185.69 190.06 198.77 183.13 180.46 12.79%
EPS 8.16 5.07 11.38 5.17 2.13 -3.36 0.78 377.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9101 1.8379 1.00 1.6734 1.6217 1.6004 1.00 53.88%
Adjusted Per Share Value based on latest NOSH - 46,266
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.25 12.21 11.37 11.64 12.20 11.21 11.09 12.58%
EPS 0.50 0.31 0.70 0.32 0.13 -0.21 0.05 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1125 0.0612 0.1025 0.0995 0.098 0.0614 53.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.70 0.80 0.45 0.60 0.85 0.80 -
P/RPS 0.35 0.35 0.43 0.24 0.30 0.46 0.44 -14.13%
P/EPS 9.19 13.81 7.03 8.70 28.17 -25.30 103.11 -80.01%
EY 10.88 7.24 14.22 11.49 3.55 -3.95 0.97 400.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.80 0.27 0.37 0.53 0.80 -38.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 -
Price 1.00 1.00 0.68 0.80 0.60 1.00 0.85 -
P/RPS 0.46 0.50 0.37 0.42 0.30 0.55 0.47 -1.42%
P/EPS 12.25 19.72 5.98 15.47 28.17 -29.76 109.56 -76.76%
EY 8.16 5.07 16.73 6.46 3.55 -3.36 0.91 331.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.68 0.48 0.37 0.62 0.85 -27.91%

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