[LAYHONG] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -29.17%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 406,353 397,359 392,569 388,616 379,420 366,037 358,118 8.76%
PBT 17,551 14,490 14,156 15,193 21,042 20,113 17,139 1.59%
Tax -3,924 -3,526 -3,032 -2,378 -4,048 -3,007 -1,714 73.44%
NP 13,627 10,964 11,124 12,815 16,994 17,106 15,425 -7.90%
-
NP to SH 12,097 10,375 10,346 10,326 14,579 13,771 10,983 6.63%
-
Tax Rate 22.36% 24.33% 21.42% 15.65% 19.24% 14.95% 10.00% -
Total Cost 392,726 386,395 381,445 375,801 362,426 348,931 342,693 9.48%
-
Net Worth 103,166 97,145 95,010 92,532 91,528 88,365 84,934 13.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 103,166 97,145 95,010 92,532 91,528 88,365 84,934 13.80%
NOSH 47,786 47,021 46,242 46,238 46,242 46,262 46,213 2.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.35% 2.76% 2.83% 3.30% 4.48% 4.67% 4.31% -
ROE 11.73% 10.68% 10.89% 11.16% 15.93% 15.58% 12.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 850.35 845.07 848.93 840.46 820.50 791.22 774.93 6.36%
EPS 25.31 22.06 22.37 22.33 31.53 29.77 23.77 4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1589 2.066 2.0546 2.0012 1.9793 1.9101 1.8379 11.29%
Adjusted Per Share Value based on latest NOSH - 46,238
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.81 52.62 51.98 51.46 50.24 48.47 47.42 8.76%
EPS 1.60 1.37 1.37 1.37 1.93 1.82 1.45 6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1366 0.1286 0.1258 0.1225 0.1212 0.117 0.1125 13.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.75 1.80 0.88 0.90 0.81 0.75 0.70 -
P/RPS 0.21 0.21 0.10 0.11 0.10 0.09 0.09 75.64%
P/EPS 6.91 8.16 3.93 4.03 2.57 2.52 2.95 76.10%
EY 14.47 12.26 25.42 24.81 38.92 39.69 33.95 -43.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.43 0.45 0.41 0.39 0.38 65.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 22/11/10 26/08/10 31/05/10 23/02/10 19/11/09 25/08/09 -
Price 1.71 1.80 1.93 0.82 0.89 1.00 1.00 -
P/RPS 0.20 0.21 0.23 0.10 0.11 0.13 0.13 33.16%
P/EPS 6.75 8.16 8.63 3.67 2.82 3.36 4.21 36.86%
EY 14.80 12.26 11.59 27.23 35.42 29.77 23.77 -27.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.94 0.41 0.45 0.52 0.54 28.78%

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