[LAYHONG] YoY Annualized Quarter 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- 315.08%
YoY- 75.58%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 493,512 415,060 391,594 352,912 311,718 224,724 234,680 13.18%
PBT 20,724 22,761 19,617 7,260 7,200 4,877 17,637 2.72%
Tax -5,400 -5,533 -3,472 914 -1,738 -1,488 -4,968 1.39%
NP 15,324 17,228 16,145 8,174 5,461 3,389 12,669 3.22%
-
NP to SH 8,956 14,785 12,424 2,434 1,386 3,756 10,406 -2.46%
-
Tax Rate 26.06% 24.31% 17.70% -12.59% 24.14% 30.51% 28.17% -
Total Cost 478,188 397,832 375,449 344,737 306,257 221,334 222,010 13.63%
-
Net Worth 125,135 102,089 91,529 77,357 75,097 69,259 65,586 11.36%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 125,135 102,089 91,529 77,357 75,097 69,259 65,586 11.36%
NOSH 49,353 47,287 46,243 46,227 46,222 42,681 42,007 2.72%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.11% 4.15% 4.12% 2.32% 1.75% 1.51% 5.40% -
ROE 7.16% 14.48% 13.57% 3.15% 1.85% 5.42% 15.87% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 999.96 877.73 846.82 763.42 674.39 526.51 558.66 10.18%
EPS 18.15 31.27 26.87 5.27 3.00 8.80 24.77 -5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5355 2.1589 1.9793 1.6734 1.6247 1.6227 1.5613 8.41%
Adjusted Per Share Value based on latest NOSH - 46,266
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.14 54.78 51.69 46.58 41.14 29.66 30.98 13.18%
EPS 1.18 1.95 1.64 0.32 0.18 0.50 1.37 -2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1652 0.1348 0.1208 0.1021 0.0991 0.0914 0.0866 11.35%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.79 1.75 0.81 0.45 0.96 1.06 0.88 -
P/RPS 0.18 0.20 0.10 0.06 0.14 0.20 0.16 1.98%
P/EPS 9.86 5.60 3.01 8.54 32.00 12.05 3.55 18.55%
EY 10.14 17.87 33.17 11.70 3.13 8.30 28.15 -15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.41 0.27 0.59 0.65 0.56 4.03%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 17/02/11 23/02/10 19/02/09 25/02/08 02/03/07 06/03/06 -
Price 1.83 1.71 0.89 0.80 0.62 1.10 0.85 -
P/RPS 0.18 0.19 0.11 0.10 0.09 0.21 0.15 3.08%
P/EPS 10.08 5.47 3.31 15.19 20.67 12.50 3.43 19.67%
EY 9.92 18.28 30.19 6.58 4.84 8.00 29.15 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.45 0.48 0.38 0.68 0.54 4.90%

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