[LAYHONG] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 23.01%
YoY- -371.68%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 579,223 568,461 555,600 538,641 521,028 505,684 503,307 9.82%
PBT 10,381 -1,452 -8,736 -17,373 -23,006 -13,138 -2,563 -
Tax -3,196 -1,751 -168 2,514 3,932 4,482 1,546 -
NP 7,185 -3,203 -8,904 -14,859 -19,074 -8,656 -1,017 -
-
NP to SH 7,157 -3,085 -8,207 -13,698 -17,793 -7,668 -2,153 -
-
Tax Rate 30.79% - - - - - - -
Total Cost 572,038 571,664 564,504 553,500 540,102 514,340 504,324 8.77%
-
Net Worth 119,509 114,430 113,138 113,663 112,190 117,425 123,276 -2.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,487 2,487 2,488 - -
Div Payout % - - - 0.00% 0.00% 0.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 119,509 114,430 113,138 113,663 112,190 117,425 123,276 -2.04%
NOSH 49,772 49,763 49,672 50,322 49,760 49,779 49,750 0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.24% -0.56% -1.60% -2.76% -3.66% -1.71% -0.20% -
ROE 5.99% -2.70% -7.25% -12.05% -15.86% -6.53% -1.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,163.73 1,142.34 1,118.53 1,070.38 1,047.07 1,015.84 1,011.67 9.79%
EPS 14.38 -6.20 -16.52 -27.22 -35.76 -15.40 -4.33 -
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.4011 2.2995 2.2777 2.2587 2.2546 2.3589 2.4779 -2.07%
Adjusted Per Share Value based on latest NOSH - 50,322
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 76.70 75.28 73.57 71.33 69.00 66.96 66.65 9.82%
EPS 0.95 -0.41 -1.09 -1.81 -2.36 -1.02 -0.29 -
DPS 0.00 0.00 0.00 0.33 0.33 0.33 0.00 -
NAPS 0.1583 0.1515 0.1498 0.1505 0.1486 0.1555 0.1632 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.82 1.40 1.20 1.25 1.15 1.26 1.45 -
P/RPS 0.16 0.12 0.11 0.12 0.11 0.12 0.14 9.31%
P/EPS 12.66 -22.58 -7.26 -4.59 -3.22 -8.18 -33.51 -
EY 7.90 -4.43 -13.77 -21.78 -31.09 -12.23 -2.98 -
DY 0.00 0.00 0.00 4.00 4.35 3.97 0.00 -
P/NAPS 0.76 0.61 0.53 0.55 0.51 0.53 0.59 18.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.78 1.50 1.46 1.20 1.21 1.27 1.42 -
P/RPS 0.15 0.13 0.13 0.11 0.12 0.13 0.14 4.71%
P/EPS 12.38 -24.20 -8.84 -4.41 -3.38 -8.24 -32.81 -
EY 8.08 -4.13 -11.32 -22.68 -29.55 -12.13 -3.05 -
DY 0.00 0.00 0.00 4.17 4.13 3.94 0.00 -
P/NAPS 0.74 0.65 0.64 0.53 0.54 0.54 0.57 19.02%

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