[LAYHONG] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -5.0%
YoY- 184.27%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 358,118 350,546 348,418 355,444 337,831 317,523 297,992 13.04%
PBT 17,139 11,774 5,168 6,742 5,665 5,123 4,099 159.76%
Tax -1,714 -758 1,581 581 -445 -409 -572 107.98%
NP 15,425 11,016 6,749 7,323 5,220 4,714 3,527 167.67%
-
NP to SH 10,983 7,087 2,186 2,320 2,442 1,400 -374 -
-
Tax Rate 10.00% 6.44% -30.59% -8.62% 7.86% 7.98% 13.95% -
Total Cost 342,693 339,530 341,669 348,121 332,611 312,809 294,465 10.65%
-
Net Worth 84,934 46,239 77,423 75,146 73,970 46,400 75,164 8.49%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,934 46,239 77,423 75,146 73,970 46,400 75,164 8.49%
NOSH 46,213 46,239 46,266 46,338 46,220 46,400 46,263 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.31% 3.14% 1.94% 2.06% 1.55% 1.48% 1.18% -
ROE 12.93% 15.33% 2.82% 3.09% 3.30% 3.02% -0.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 774.93 758.11 753.06 767.07 730.92 684.32 644.12 13.13%
EPS 23.77 15.33 4.72 5.01 5.28 3.02 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8379 1.00 1.6734 1.6217 1.6004 1.00 1.6247 8.57%
Adjusted Per Share Value based on latest NOSH - 46,338
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.40 46.40 46.11 47.04 44.71 42.02 39.44 13.05%
EPS 1.45 0.94 0.29 0.31 0.32 0.19 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.0612 0.1025 0.0995 0.0979 0.0614 0.0995 8.47%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.80 0.45 0.60 0.85 0.80 0.96 -
P/RPS 0.09 0.11 0.06 0.08 0.12 0.12 0.15 -28.88%
P/EPS 2.95 5.22 9.52 11.98 16.09 26.51 -118.75 -
EY 33.95 19.16 10.50 8.34 6.22 3.77 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.80 0.27 0.37 0.53 0.80 0.59 -25.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 04/06/08 25/02/08 -
Price 1.00 0.68 0.80 0.60 1.00 0.85 0.62 -
P/RPS 0.13 0.09 0.11 0.08 0.14 0.12 0.10 19.13%
P/EPS 4.21 4.44 16.93 11.98 18.93 28.17 -76.69 -
EY 23.77 22.54 5.91 8.34 5.28 3.55 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.48 0.37 0.62 0.85 0.38 26.42%

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