[LAYHONG] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -56.69%
YoY- -66.52%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 521,028 505,684 503,307 499,379 492,096 481,944 461,527 8.41%
PBT -23,006 -13,138 -2,563 7,998 18,171 18,127 20,750 -
Tax 3,932 4,482 1,546 -802 -3,324 -2,618 -2,591 -
NP -19,074 -8,656 -1,017 7,196 14,847 15,509 18,159 -
-
NP to SH -17,793 -7,668 -2,153 5,042 11,642 10,391 13,870 -
-
Tax Rate - - - 10.03% 18.29% 14.44% 12.49% -
Total Cost 540,102 514,340 504,324 492,183 477,249 466,435 443,368 14.04%
-
Net Worth 112,190 117,425 123,276 127,793 131,847 126,162 126,938 -7.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,487 2,488 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 112,190 117,425 123,276 127,793 131,847 126,162 126,938 -7.89%
NOSH 49,760 49,779 49,750 49,734 49,677 49,758 49,488 0.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.66% -1.71% -0.20% 1.44% 3.02% 3.22% 3.93% -
ROE -15.86% -6.53% -1.75% 3.95% 8.83% 8.24% 10.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,047.07 1,015.84 1,011.67 1,004.08 990.59 968.56 932.59 8.01%
EPS -35.76 -15.40 -4.33 10.14 23.44 20.88 28.03 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2546 2.3589 2.4779 2.5695 2.6541 2.5355 2.565 -8.23%
Adjusted Per Share Value based on latest NOSH - 49,734
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 69.00 66.96 66.65 66.13 65.16 63.82 61.12 8.41%
EPS -2.36 -1.02 -0.29 0.67 1.54 1.38 1.84 -
DPS 0.33 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1555 0.1632 0.1692 0.1746 0.1671 0.1681 -7.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.15 1.26 1.45 1.57 1.80 1.79 1.75 -
P/RPS 0.11 0.12 0.14 0.16 0.18 0.18 0.19 -30.51%
P/EPS -3.22 -8.18 -33.51 15.49 7.68 8.57 6.24 -
EY -31.09 -12.23 -2.98 6.46 13.02 11.67 16.02 -
DY 4.35 3.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.59 0.61 0.68 0.71 0.68 -17.43%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 24/11/11 -
Price 1.21 1.27 1.42 1.52 1.47 1.83 1.87 -
P/RPS 0.12 0.13 0.14 0.15 0.15 0.19 0.20 -28.84%
P/EPS -3.38 -8.24 -32.81 14.99 6.27 8.76 6.67 -
EY -29.55 -12.13 -3.05 6.67 15.94 11.41 14.99 -
DY 4.13 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.57 0.59 0.55 0.72 0.73 -18.19%

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