[LAYHONG] QoQ TTM 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- -5.78%
YoY- 684.49%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 366,037 358,118 350,546 348,418 355,444 337,831 317,523 9.93%
PBT 20,113 17,139 11,774 5,168 6,742 5,665 5,123 148.66%
Tax -3,007 -1,714 -758 1,581 581 -445 -409 277.64%
NP 17,106 15,425 11,016 6,749 7,323 5,220 4,714 135.95%
-
NP to SH 13,771 10,983 7,087 2,186 2,320 2,442 1,400 358.44%
-
Tax Rate 14.95% 10.00% 6.44% -30.59% -8.62% 7.86% 7.98% -
Total Cost 348,931 342,693 339,530 341,669 348,121 332,611 312,809 7.55%
-
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 4.67% 4.31% 3.14% 1.94% 2.06% 1.55% 1.48% -
ROE 15.58% 12.93% 15.33% 2.82% 3.09% 3.30% 3.02% -
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 791.22 774.93 758.11 753.06 767.07 730.92 684.32 10.15%
EPS 29.77 23.77 15.33 4.72 5.01 5.28 3.02 359.10%
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 48.45 47.40 46.40 46.11 47.04 44.71 42.02 9.94%
EPS 1.82 1.45 0.94 0.29 0.31 0.32 0.19 350.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1124 0.0612 0.1025 0.0995 0.0979 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 0.09 0.09 0.11 0.06 0.08 0.12 0.12 -17.43%
P/EPS 2.52 2.95 5.22 9.52 11.98 16.09 26.51 -79.14%
EY 39.69 33.95 19.16 10.50 8.34 6.22 3.77 379.66%
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 0.13 0.13 0.09 0.11 0.08 0.14 0.12 5.47%
P/EPS 3.36 4.21 4.44 16.93 11.98 18.93 28.17 -75.73%
EY 29.77 23.77 22.54 5.91 8.34 5.28 3.55 312.22%
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