[LAYHONG] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 5.87%
YoY- 566.93%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 397,359 392,569 388,616 379,420 366,037 358,118 350,546 8.70%
PBT 14,490 14,156 15,193 21,042 20,113 17,139 11,774 14.82%
Tax -3,526 -3,032 -2,378 -4,048 -3,007 -1,714 -758 178.40%
NP 10,964 11,124 12,815 16,994 17,106 15,425 11,016 -0.31%
-
NP to SH 10,375 10,346 10,326 14,579 13,771 10,983 7,087 28.89%
-
Tax Rate 24.33% 21.42% 15.65% 19.24% 14.95% 10.00% 6.44% -
Total Cost 386,395 381,445 375,801 362,426 348,931 342,693 339,530 8.99%
-
Net Worth 97,145 95,010 92,532 91,528 88,365 84,934 46,239 63.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 97,145 95,010 92,532 91,528 88,365 84,934 46,239 63.96%
NOSH 47,021 46,242 46,238 46,242 46,262 46,213 46,239 1.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.76% 2.83% 3.30% 4.48% 4.67% 4.31% 3.14% -
ROE 10.68% 10.89% 11.16% 15.93% 15.58% 12.93% 15.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 845.07 848.93 840.46 820.50 791.22 774.93 758.11 7.50%
EPS 22.06 22.37 22.33 31.53 29.77 23.77 15.33 27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 1.00 62.14%
Adjusted Per Share Value based on latest NOSH - 46,242
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.59 51.96 51.43 50.22 48.45 47.40 46.40 8.69%
EPS 1.37 1.37 1.37 1.93 1.82 1.45 0.94 28.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1257 0.1225 0.1211 0.117 0.1124 0.0612 63.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.80 0.88 0.90 0.81 0.75 0.70 0.80 -
P/RPS 0.21 0.10 0.11 0.10 0.09 0.09 0.11 53.83%
P/EPS 8.16 3.93 4.03 2.57 2.52 2.95 5.22 34.65%
EY 12.26 25.42 24.81 38.92 39.69 33.95 19.16 -25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.43 0.45 0.41 0.39 0.38 0.80 5.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 27/05/09 -
Price 1.80 1.93 0.82 0.89 1.00 1.00 0.68 -
P/RPS 0.21 0.23 0.10 0.11 0.13 0.13 0.09 75.83%
P/EPS 8.16 8.63 3.67 2.82 3.36 4.21 4.44 49.98%
EY 12.26 11.59 27.23 35.42 29.77 23.77 22.54 -33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.41 0.45 0.52 0.54 0.68 17.83%

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