[LAYHONG] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -142.7%
YoY- -115.52%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 538,641 521,028 505,684 503,307 499,379 492,096 481,944 7.70%
PBT -17,373 -23,006 -13,138 -2,563 7,998 18,171 18,127 -
Tax 2,514 3,932 4,482 1,546 -802 -3,324 -2,618 -
NP -14,859 -19,074 -8,656 -1,017 7,196 14,847 15,509 -
-
NP to SH -13,698 -17,793 -7,668 -2,153 5,042 11,642 10,391 -
-
Tax Rate - - - - 10.03% 18.29% 14.44% -
Total Cost 553,500 540,102 514,340 504,324 492,183 477,249 466,435 12.09%
-
Net Worth 113,663 112,190 117,425 123,276 127,793 131,847 126,162 -6.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,487 2,487 2,488 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 113,663 112,190 117,425 123,276 127,793 131,847 126,162 -6.72%
NOSH 50,322 49,760 49,779 49,750 49,734 49,677 49,758 0.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.76% -3.66% -1.71% -0.20% 1.44% 3.02% 3.22% -
ROE -12.05% -15.86% -6.53% -1.75% 3.95% 8.83% 8.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,070.38 1,047.07 1,015.84 1,011.67 1,004.08 990.59 968.56 6.89%
EPS -27.22 -35.76 -15.40 -4.33 10.14 23.44 20.88 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.2587 2.2546 2.3589 2.4779 2.5695 2.6541 2.5355 -7.42%
Adjusted Per Share Value based on latest NOSH - 49,750
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.10 68.77 66.75 66.43 65.91 64.95 63.61 7.71%
EPS -1.81 -2.35 -1.01 -0.28 0.67 1.54 1.37 -
DPS 0.33 0.33 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1481 0.155 0.1627 0.1687 0.174 0.1665 -6.72%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.25 1.15 1.26 1.45 1.57 1.80 1.79 -
P/RPS 0.12 0.11 0.12 0.14 0.16 0.18 0.18 -23.70%
P/EPS -4.59 -3.22 -8.18 -33.51 15.49 7.68 8.57 -
EY -21.78 -31.09 -12.23 -2.98 6.46 13.02 11.67 -
DY 4.00 4.35 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.53 0.59 0.61 0.68 0.71 -15.66%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 26/11/12 27/08/12 28/05/12 27/02/12 -
Price 1.20 1.21 1.27 1.42 1.52 1.47 1.83 -
P/RPS 0.11 0.12 0.13 0.14 0.15 0.15 0.19 -30.55%
P/EPS -4.41 -3.38 -8.24 -32.81 14.99 6.27 8.76 -
EY -22.68 -29.55 -12.13 -3.05 6.67 15.94 11.41 -
DY 4.17 4.13 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.57 0.59 0.55 0.72 -18.48%

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