[LAYHONG] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 224.2%
YoY- 406.21%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 379,420 366,037 358,118 350,546 348,418 355,444 337,831 8.02%
PBT 21,042 20,113 17,139 11,774 5,168 6,742 5,665 139.26%
Tax -4,048 -3,007 -1,714 -758 1,581 581 -445 334.01%
NP 16,994 17,106 15,425 11,016 6,749 7,323 5,220 119.18%
-
NP to SH 14,579 13,771 10,983 7,087 2,186 2,320 2,442 228.02%
-
Tax Rate 19.24% 14.95% 10.00% 6.44% -30.59% -8.62% 7.86% -
Total Cost 362,426 348,931 342,693 339,530 341,669 348,121 332,611 5.87%
-
Net Worth 91,528 88,365 84,934 46,239 77,423 75,146 73,970 15.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 91,528 88,365 84,934 46,239 77,423 75,146 73,970 15.21%
NOSH 46,242 46,262 46,213 46,239 46,266 46,338 46,220 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.48% 4.67% 4.31% 3.14% 1.94% 2.06% 1.55% -
ROE 15.93% 15.58% 12.93% 15.33% 2.82% 3.09% 3.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 820.50 791.22 774.93 758.11 753.06 767.07 730.92 7.98%
EPS 31.53 29.77 23.77 15.33 4.72 5.01 5.28 228.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9793 1.9101 1.8379 1.00 1.6734 1.6217 1.6004 15.17%
Adjusted Per Share Value based on latest NOSH - 46,239
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.17 48.40 47.35 46.35 46.07 47.00 44.67 8.02%
EPS 1.93 1.82 1.45 0.94 0.29 0.31 0.32 230.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1168 0.1123 0.0611 0.1024 0.0994 0.0978 15.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.75 0.70 0.80 0.45 0.60 0.85 -
P/RPS 0.10 0.09 0.09 0.11 0.06 0.08 0.12 -11.41%
P/EPS 2.57 2.52 2.95 5.22 9.52 11.98 16.09 -70.46%
EY 38.92 39.69 33.95 19.16 10.50 8.34 6.22 238.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.38 0.80 0.27 0.37 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 25/08/09 27/05/09 19/02/09 27/11/08 29/08/08 -
Price 0.89 1.00 1.00 0.68 0.80 0.60 1.00 -
P/RPS 0.11 0.13 0.13 0.09 0.11 0.08 0.14 -14.81%
P/EPS 2.82 3.36 4.21 4.44 16.93 11.98 18.93 -71.80%
EY 35.42 29.77 23.77 22.54 5.91 8.34 5.28 254.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.54 0.68 0.48 0.37 0.62 -19.18%

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